EN DE

ActBlue Co (300816) Fair Value & Analysis

Consumer Cyclical · CN · Market cap 6.7B CNY

AC ActBlue Co 300816 · SHE
Price¥52.26
Fair Value¥21.76
Upside-58.4%
Quality55/100
Watch ActBlue Co for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 8.3% net margin
Low debt · generates free cash flow
0.15% dividend yield
Trails peers (5/14)
Narrow moat 44/100
Evidence: High Range ¥14.33 – ¥28.96 Share as image

Fair value as of: Jul 9, 2026

From 24 valuation models · updated 32 days ago

Fair value updated Jul 9, 2026, revised from ¥24.67 to ¥21.76 (−11.8%) since Jun 24, 2026. Share price −18.3% over the past month.

A solid business, but screening 58% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥28.96). The favourable scenario is already priced in.
  • Solid but not exceptional quality (55/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (¥14.33 to ¥28.96) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥99.64 ¥13.28 Fair Value ¥21.76 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 ¥13.28 – ¥99.64 · fair‑value band ¥14.33 – ¥28.96 · the ¥52.26 price screens above the ¥21.76 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

ActBlue Co (300816) currently trades at ¥52.26, while our model-based Fair Value estimate is ¥21.76, implying the stock looks roughly 58.4% overvalued today. The Quality Score stands at 55/100 (solid quality), in the Consumer Cyclical 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: high).

Over the trailing twelve months, ActBlue Co generated revenue of 1.2B CNY at a net margin of 8.3%. Revenue grew 32.5% year over year. It earns a return on equity of 12.7%. Net debt stands at 564M CNY. Fundamentals as of Jul 9, 2026

Our scenario range runs from ¥14.33 (bear case) to ¥28.96 (bull case); at ¥52.26, 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 49% below its 52-week high and 67% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -44% fair-value upside, at -58%, 300816 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
Growth DCF ¥4.13 ¥5.82 ¥8.49 80
Residual Income ¥10.15 ¥11.26 ¥17.59 76
ROIC Compounder ¥20.32 ¥27.92 ¥37.47 72
All 24 models by family
DCF Models
FCF DCF ¥4.19 ¥5.52 ¥8.90 38
5Y Revenue Exit ¥11.02 ¥21.26 ¥36.67 39
5Y EBITDA Exit ¥17.27 ¥35.35 ¥60.49 41
5Y P/E Exit ¥15.94 ¥32.45 ¥53.27 38
10Y Revenue Exit ¥8.36 ¥17.43 ¥33.00 36
10Y EBITDA Exit ¥12.99 ¥28.12 ¥55.41 37
10Y P/E Exit ¥12.10 ¥25.85 ¥48.93 35
Earnings-Based
Graham-Dodd ¥8.08 ¥49.90 ¥69.65 54
Lynch FV ¥14.33 ¥20.47 ¥26.61 50
PEG = 1.0 ¥14.33 ¥20.47 ¥26.61 46
EPV ¥17.46 ¥19.83 ¥21.88 59
Dividend Discount
Gordon GGM ¥2.61 ¥5.21 ¥7.88 70
DDM Multi-Stage ¥2.61 ¥4.50 ¥5.49 61
Multiples
P/E Multiple ¥19.60 ¥26.14 ¥32.67 63
P/S Multiple ¥12.16 ¥16.22 ¥20.27 58
P/B Multiple ¥15.15 ¥20.20 ¥25.25 55
EV/EBIT ¥27.23 ¥35.49 ¥43.76 53
EV/EBITDA ¥24.04 ¥31.24 ¥38.44 54
EV/Revenue ¥13.79 ¥18.65 ¥23.52 43
Asset-Based
NCAV (Graham) ¥5.85 ¥7.83 ¥11.69 50
Growth DCF
Growth DCF ¥4.13 ¥5.82 ¥8.49 80
Economic Profit
Residual Income ¥10.15 ¥11.26 ¥17.59 76
ROIC Compounder ¥20.32 ¥27.92 ¥37.47 72
Growth Earnings
Growth-Adj P/E ¥21.02 ¥30.02 ¥39.03 68

Widest divergence: Growth Earnings (¥30.02) versus Dividend Discount (¥4.50). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 1.2B CNY
Revenue growth (YoY) +32.5%
Net margin 8.3%
Return on equity 12.7%
Free cash flow 10.1M CNY FY2025
P/E ratio 68.8
More key figures
Operating margin 9.7%
EPS (TTM) ¥1.22
Dividend yield 0.2%
EPS growth (YoY) +7.6%
Net debt 564M CNY FY2025

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

Quality Score breakdown

Overall quality 55/100

Of which business quality 54 · Market factors (momentum, volatility) 47

Profitability 34
Margins and returns on capital today
Quality Growth 73
Are margins and returns improving?
Cashflow 40
Earnings quality: real cash, not paper profit
Fin. Strength 61
Balance sheet, leverage, solvency risk
Investment 51
Disciplined investing over empire-building
Low Volatility 21
Calm price path (market factor)
Momentum 55
Price trend over the last 3–12 months (market factor)
52W Momentum 65
Distance to the 52-week high (market factor)
Net Issuance 76
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

ActBlue Co., Ltd. researches, develops, and sells diesel, gasoline, and natural gas engine exhaust after-treatment products in China.

Full company description

ActBlue Co., Ltd. researches, develops, and sells diesel, gasoline, and natural gas engine exhaust after-treatment products in China. The company offers catalyst, canning, power battery system development, retrofit in-use vehicle and ship, power batteries, battery PACK, and battery management system (BMS), as well as products related to atmospheric environmental protection. It also provides professional emission testing and after-treatment system calibration services. Its products are used in road passenger cars, commercial vehicles, offroad generator set, construction and agricultural machinery, and marine and industrial machines. ActBlue Co., Ltd. was founded in 2009 and is headquartered in Chizhou, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

ActBlue Co reported revenue of ¥1.1B in FY2025 versus ¥866M in FY2021, a compound +5.7%/yr. Reported net income was ¥95.0M in FY2025, compounding +8.1%/yr from FY2021.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
1.1B CNY
Latest YoY
+14.2%
Avg. growth/yr (3Y)
+9.8%
Avg. growth/yr (5Y)
+9.8%
Avg. growth/yr (10Y)
+21.2%
Revenue +5.7%/yr
FY21 ¥866M
FY22 ¥816M
FY23 ¥1.0B
FY24 ¥947M
FY25 ¥1.1B
Net income +8.1%/yr
FY21 ¥69.7M
FY22 −¥10.5M
FY23 ¥10.7M
FY24 ¥49.9M
FY25 ¥95.0M

300816 screens 58% overvalued. Compare with Hyundai Mobis Co →

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). "ActBlue Co Fair Value". https://www.fairvalue-calculator.com/stock/300816

Peer Group

Auto Parts · 642 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 55 · Above median
Fair Value upside −58% · Bottom 25%
Return on equity (TTM) 13% · Top 25%
Return on assets 3% · Below median
Net margin (TTM) 8% · Above median
Operating margin (TTM) 10% · Above median
Revenue growth 33% · Top 25%
Dividend yield (TTM) 0.2% · Bottom 25%
Debt / equity 0.18× · Higher than median

Valuation Multiples vs Auto Parts median · lower = cheaper

P/E (TTM) 68.8× · Pricier than 75% of peers
P/B 7.17× · Pricier than 75% of peers
P/S (TTM) 5.78× · Pricier than 75% of peers
P/FCF 98.6× · Pricier than 75% of peers
EV/EBITDA 38.2× · 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 0 · sector 17
FUTURE 100 · sector 23
PAST 51 · sector 26
HEALTH 91 · sector 95
DIVIDEND 3 · sector 30

VALUE 0: the price sits above our fair-value range.

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 Auto Parts stocks, each showing price versus our Fair Value estimate (as of Jul 9, 2026).

Stock Price Fair Value vs Fair Value
Hyundai Mobis Co 012330 482,000 KRW 678,420 KRW +41%
Magna International Inc MGAN 1,122 MXN 1,172 MXN +4%
Samvardhana Motherson International Limited MOTHERSON ₹144.17 ₹80.63 -44%
Bosch Limited BOSCHLTD ₹41,110 ₹14,004 -66%
Bharat Forge Limited BHARATFORG ₹2,117 ₹441.74 -79%
Uno Minda Limited UNOMINDA ₹1,158 ₹426.57 -63%
Schaeffler India Limited SCHAEFFLER ₹4,135 ₹1,412 -66%
Hankook Tire & Technology Co 161390 73,600 KRW 196,479 KRW +167%
MRF Limited MRF ₹131,025 ₹125,849 -4%
Sona BLW Precision Forgings Limited SONACOMS ₹792.00 ₹207.06 -74%

Compare ActBlue Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical 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 ActBlue Co (300816) overvalued or undervalued?
As of Jul 9, 2026, our model estimates a fair value of ¥21.76 versus a price of ¥52.26, about −58% (overvalued).
What is the fair value of 300816?
Our model-based fair value for ActBlue Co is ¥21.76 (as of Jul 9, 2026), built from audited fundamentals. The current price is ¥52.26.
What is the quality score of 300816?
ActBlue Co has a Quality Score of 55/100. 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 ActBlue Co (300816)?
ActBlue Co reported trailing-twelve-month revenue of about 1.2B CNY (latest available figure, as of Jul 9, 2026).
What is the net profit margin of 300816?
The net profit margin of ActBlue Co is about 8.3%, meaning it keeps roughly 8.3% of revenue as net income. Based on the latest reported figures.
Does ActBlue Co pay a dividend?
ActBlue Co currently shows a dividend yield of about 0.15% 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 ActBlue Co 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.