EN DE

Three Squirrels Inc (300783) Fair Value & Analysis

Consumer Defensive · CN · Market cap 6.9B CNY

TS Three Squirrels Inc 300783 · SHE
Price¥17.49
Fair Value¥13.34
Upside-23.7%
Quality52/100
Watch Three Squirrels Inc for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 1.8% net margin
Low debt · negative free cash flow
0.67% dividend yield
Trails peers (3/13)
Narrow moat 30/100
Evidence: Medium Range ¥10.42 – ¥17.35 Share as image

Fair value as of: Jul 9, 2026

From 15 valuation models · updated 32 days ago

Fair value updated Jul 9, 2026, revised from ¥7.41 to ¥13.34 (+80.0%) since Jun 24, 2026. Share price +8.4% over the past month.

A solid business, but screening 24% overvalued on our models.

What matters now

  • Solid but not exceptional quality (52/100) and above fair value, neither a clear bargain nor a standout compounder.
  • Our model range runs from ¥10.42 (bear) to ¥17.35 (bull), base ¥13.34. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 52/100 (solid quality) with medium evidence: read the verdict with care.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥58.24 ¥15.61 Fair Value ¥13.34 Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 9, 2026.

How to read this chart

60‑month range ¥15.61 – ¥58.24 · fair‑value band ¥10.42 – ¥17.35 · the ¥17.49 price screens above the ¥13.34 fair value. Dashed = 300-day average. As of Jul 9, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Three Squirrels Inc (300783) currently trades at ¥17.49, while our model-based Fair Value estimate is ¥13.34, implying the stock looks roughly 23.7% overvalued today. The Quality Score stands at 52/100 (solid quality), in the Consumer Defensive sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, Three Squirrels Inc generated revenue of 10.3B CNY at a net margin of 1.8%. Revenue grew 3.0% year over year. It earns a return on equity of 5.1%. The balance sheet holds a net cash position of 441M CNY. Fundamentals as of Jul 9, 2026

Our scenario range runs from ¥10.42 (bear case) to ¥17.35 (bull case); at ¥17.49, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 39% below its 52-week high and 4% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at -3% fair-value upside, at -24%, 300783 screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Residual Income ¥5.61 ¥5.67 ¥5.39 76
ROIC Compounder ¥4.71 ¥5.04 ¥5.32 72
Growth-Adj P/E ¥5.19 ¥7.41 ¥9.64 68
All 15 models by family
DCF Models
Owner Earnings ¥3.88 ¥4.60 ¥5.67 31
Earnings-Based
Graham-Dodd ¥2.63 ¥8.90 ¥11.93 54
Lynch FV ¥2.04 ¥2.91 ¥3.78 50
PEG = 1.0 ¥2.04 ¥2.91 ¥3.78 46
EPV ¥4.71 ¥5.04 ¥5.32 59
Multiples
P/E Multiple ¥6.09 ¥8.12 ¥10.15 63
P/S Multiple ¥4.93 ¥6.57 ¥8.22 58
P/B Multiple ¥4.93 ¥6.57 ¥8.22 55
EV/EBIT ¥8.49 ¥10.44 ¥12.40 53
EV/EBITDA ¥10.21 ¥12.75 ¥15.28 54
EV/Revenue ¥6.81 ¥8.60 ¥10.40 43
Asset-Based
NCAV (Graham) ¥3.69 ¥4.95 ¥7.39 50
Economic Profit
Residual Income ¥5.61 ¥5.67 ¥5.39 76
ROIC Compounder ¥4.71 ¥5.04 ¥5.32 72
Growth Earnings
Growth-Adj P/E ¥5.19 ¥7.41 ¥9.64 68

Widest divergence: Multiples (¥8.12) versus Earnings-Based (¥2.91). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) 10.3B CNY
Revenue growth (YoY) +3.0%
Net margin 1.8%
Return on equity 5.1%
Free cash flow −28.9M CNY FY2025
P/E ratio 36.3
More key figures
Operating margin 8.4%
EPS (TTM) ¥0.4700
Dividend yield 0.7%
EPS growth (YoY) +13.3%
Net cash 441M CNY FY2024

Figures from reported company fundamentals · as of Jul 9, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 52/100

Of which business quality 53 · Market factors (momentum, volatility) 31

Profitability 49
Margins and returns on capital today
Quality Growth 31
Are margins and returns improving?
Cashflow 23
Earnings quality: real cash, not paper profit
Fin. Strength 81
Balance sheet, leverage, solvency risk
Investment 61
Disciplined investing over empire-building
Low Volatility 78
Calm price path (market factor)
Momentum 16
Price trend over the last 3–12 months (market factor)
52W Momentum 3
Distance to the 52-week high (market factor)
Net Issuance 80
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Three Squirrels Inc. produces and retails food products. The company offers roasted food and nut products, baked goods, meat products, and dried fruits.

Full company description

Three Squirrels Inc. produces and retails food products. The company offers roasted food and nut products, baked goods, meat products, and dried fruits. It also engages in the wholesale and retail of daily necessities, office supplies, plastic and metal products, craft gifts, electronic products, clothing, shoes, and hats; retail of publications; retail of souvenirs and handicrafts with the Three Squirrels logo; sales and operation of own brands and cartoon image products; software development by undertaking service outsourcing; warehousing services, site rental, information technology services; and sales of waste materials and sales of edible agricultural products. Three Squirrels Inc. was founded in 2012 and is based in Wuhu, China.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Three Squirrels Inc reported revenue of ¥10.2B in FY2025 versus ¥9.8B in FY2021, a compound +1.1%/yr. Reported net income was ¥155M in FY2025, compounding −21.6%/yr from FY2021.

Growth Quality 21/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
10.2B CNY
Latest YoY
−4.1%
Avg. growth/yr (3Y)
+11.8%
Avg. growth/yr (5Y)
+0.8%
Avg. growth/yr (11Y)
+24.4%
Revenue +1.1%/yr
FY21 ¥9.8B
FY22 ¥7.3B
FY23 ¥7.1B
FY24 ¥10.6B
FY25 ¥10.2B
Net income −21.6%/yr
FY21 ¥411M
FY22 ¥129M
FY23 ¥220M
FY24 ¥408M
FY25 ¥155M

300783 screens 24% overvalued. Compare with Nestlé India Limited →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Three Squirrels Inc Fair Value". https://www.fairvalue-calculator.com/stock/300783

Peer Group

Packaged Foods · 653 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 52 · Below median
Fair Value upside −24% · Below median
Return on equity (TTM) 5% · Below median
Return on assets 1% · Below median
Net margin (TTM) 2% · Below median
Operating margin (TTM) 8% · Above median
Revenue growth 3% · Below median
Dividend yield (TTM) 0.7% · Below median
Debt / equity 0.04× · Lower than median

Valuation Multiples vs Packaged Foods median · lower = cheaper

P/E (TTM) 36.3× · Pricier than 75% of peers
P/B 2.31× · Pricier than median
P/S (TTM) 0.67× · Cheaper than median
EV/EBITDA 32.8× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 2 · sector 29
FUTURE 15 · sector 19
PAST 21 · sector 27
HEALTH 98 · sector 96
DIVIDEND 13 · sector 47

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Packaged Foods stocks, each showing price versus our Fair Value estimate (as of Jul 9, 2026).

Stock Price Fair Value vs Fair Value
Nestlé India Limited NESTLEIND ₹1,427 ₹362.37 -75%
Britannia Industries Limited BRITANNIA ₹5,413 ₹1,870 -65%
Tata Consumer Products Limited TATACONSUM ₹1,089 ₹327.27 -70%
PT Indofood CBP Sukses Makmur Tbk ICBP 6,650 IDR 15,757 IDR +137%
Samyang Foods Co 003230 1,139,000 KRW 1,010,543 KRW -11%
Patanjali Foods Limited PATANJALI ₹413.80 ₹157.04 -62%
Vietnam Dairy Products Joint Stock Company VNM 58,500 VND 68,259 VND +17%
PT Mayora Indah Tbk, MYOR 1,750 IDR 2,699 IDR +54%
PT Cisarua Mountain Dairy Tbk CMRY 4,490 IDR 4,355 IDR -3%
Nongshim Co 004370 348,500 KRW 530,619 KRW +52%

Compare Three Squirrels Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Three Squirrels Inc (300783) overvalued or undervalued?
As of Jul 9, 2026, our model estimates a fair value of ¥13.34 versus a price of ¥17.49, about −24% (overvalued).
What is the fair value of 300783?
Our model-based fair value for Three Squirrels Inc is ¥13.34 (as of Jul 9, 2026), built from audited fundamentals. The current price is ¥17.49.
What is the quality score of 300783?
Three Squirrels Inc has a Quality Score of 52/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Three Squirrels Inc (300783)?
Three Squirrels Inc reported trailing-twelve-month revenue of about 10.3B CNY (latest available figure, as of Jul 9, 2026).
What is the net profit margin of 300783?
The net profit margin of Three Squirrels Inc is about 1.8%, meaning it keeps roughly 1.8% of revenue as net income. Based on the latest reported figures.
Does Three Squirrels Inc pay a dividend?
Three Squirrels Inc currently shows a dividend yield of about 0.67% relative to its recent price (as of Jul 9, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Three Squirrels Inc and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.