EN DE

Yeal Electric Co (300923) Fair Value & Analysis

Industrials · CN · Market cap 1.8B CNY

YE Yeal Electric Co 300923 · SHE
Price¥23.75
Fair Value¥9.25
Upside-61.1%
Quality52/100
Watch Yeal Electric Co for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 7.0% net margin
negative free cash flow
1.98% dividend yield
Trails peers (0/12)
Narrow moat 27/100
Evidence: Medium Range ¥6.94 – ¥9.65 Share as image

Fair value as of: Jul 9, 2026

From 14 valuation models · updated 33 days ago

Fair value updated Jul 9, 2026, revised from ¥9.83 to ¥9.25 (−5.9%) since Jun 24, 2026. Share price +12.2% over the past month.

A solid business, but screening 61% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥9.65). The favourable scenario is already priced in.
  • Solid but not exceptional quality (52/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥33.55 ¥11.08 Fair Value ¥9.25 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 ¥11.08 – ¥33.55 · fair‑value band ¥6.94 – ¥9.65 · the ¥23.75 price screens above the ¥9.25 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 9, 2026.

Full chart & analysis →

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

Analysis

Yeal Electric Co (300923) currently trades at ¥23.75, while our model-based Fair Value estimate is ¥9.25, implying the stock looks roughly 61.1% overvalued today. The Quality Score stands at 52/100 (solid quality), in the Industrials 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, Yeal Electric Co generated revenue of 455M CNY at a net margin of 7.0%. Revenue declined 10.3% year over year. It earns a return on equity of 2.8%. The balance sheet holds a net cash position of 155M CNY. Fundamentals as of Jul 9, 2026

Our scenario range runs from ¥6.94 (bear case) to ¥9.65 (bull case); at ¥23.75, 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 21% below its 52-week high and 8% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -28% fair-value upside, at -61%, 300923 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 Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Residual Income ¥9.90 ¥9.38 ¥7.30 76
Growth-Adj P/E ¥5.20 ¥7.43 ¥9.65 68
ROIC Compounder ¥5.34 ¥5.93 ¥6.43 67
All 14 models by family
DCF Models
Owner Earnings ¥6.31 ¥8.11 ¥10.32 31
Earnings-Based
Graham-Dodd ¥2.99 ¥6.80 ¥8.70 54
PEG = 1.0 ¥1.12 ¥1.60 ¥2.08 46
EPV ¥5.34 ¥5.93 ¥6.43 59
Multiples
P/E Multiple ¥6.94 ¥9.25 ¥11.56 63
P/S Multiple ¥5.62 ¥7.49 ¥9.36 58
P/B Multiple ¥5.62 ¥7.49 ¥9.36 55
EV/EBIT ¥8.70 ¥11.27 ¥13.84 53
EV/EBITDA ¥8.93 ¥11.58 ¥14.23 54
EV/Revenue ¥6.49 ¥8.85 ¥11.21 43
Asset-Based
NCAV (Graham) ¥7.27 ¥9.75 ¥14.55 50
Economic Profit
Residual Income ¥9.90 ¥9.38 ¥7.30 76
ROIC Compounder ¥5.34 ¥5.93 ¥6.43 67
Growth Earnings
Growth-Adj P/E ¥5.20 ¥7.43 ¥9.65 68

Widest divergence: Asset-Based (¥9.75) versus Earnings-Based (¥5.93). Highest evidence: Residual Income (76).

Notify me when 300923 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 455M CNY
Revenue growth (YoY) -10.3%
Net margin 7.0%
Return on equity 2.8%
Free cash flow −33.4M CNY FY2025
P/E ratio 56.6
More key figures
Operating margin 2.5%
EPS (TTM) ¥0.4000
Dividend yield 2.0%
EPS growth (YoY) -66.7%
Net cash 155M 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 50 · Market factors (momentum, volatility) 41

Profitability 25
Margins and returns on capital today
Quality Growth 42
Are margins and returns improving?
Cashflow 0
Earnings quality: real cash, not paper profit
Fin. Strength 84
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 79
Calm price path (market factor)
Momentum 26
Price trend over the last 3–12 months (market factor)
52W Momentum 25
Distance to the 52-week high (market factor)
Net Issuance 79
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

Yeal Electric Co., Ltd. engages in the research and development, production, and sales of rail vehicle electrical equipment, which are used in urban rail vehicles.

Full company description

Yeal Electric Co., Ltd. engages in the research and development, production, and sales of rail vehicle electrical equipment, which are used in urban rail vehicles. Its products include driver console, driver's cab electrical control cabinet, passenger compartment electrical control cabinet, lighting control system, logic control unit, battery management system, low-voltage electrical appliance monitoring system, emergency ventilation inverter box, high and low-voltage junction box, on-board battery box, on-board air purification equipment, vehicle electrical wiring harness, and other rail vehicle electrical equipment. It provides maintenance of electrical equipment for EMUs and high-speed rail vehicles, lighting fixtures, and electrical equipment for urban rail vehicles. The company was founded in 1986 and is based in Changchun, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Yeal Electric Co reported revenue of ¥464M in FY2025 versus ¥409M in FY2021, a compound +3.2%/yr. Reported net income was ¥34.6M in FY2025, compounding −17.7%/yr from FY2021.

Growth Quality 33/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
464M CNY
Latest YoY
−1.5%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+3.2%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+5.9%
Avg. growth/yr (9Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+3.1%
Revenue +3.2%/yr
FY21 ¥409M
FY22 ¥423M
FY23 ¥424M
FY24 ¥471M
FY25 ¥464M
Net income −17.7%/yr
FY21 ¥75.3M
FY22 ¥49.9M
FY23 ¥47.0M
FY24 ¥42.3M
FY25 ¥34.6M

300923 screens 61% overvalued. Compare with Union Pacific Corporation →

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). "Yeal Electric Co Fair Value". https://www.fairvalue-calculator.com/stock/300923

Peer Group

Railroads · 111 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 −61% · Bottom 25%
Return on equity (TTM) 3% · Bottom 25%
Return on assets 1% · Bottom 25%
Net margin (TTM) 7% · Below median
Operating margin (TTM) 2% · Bottom 25%
Revenue growth -10% · Bottom 25%
Dividend yield (TTM) 2.0% · Below median

Valuation Multiples vs Railroads median · lower = cheaper

P/E (TTM) 56.6× · Pricier than 75% of peers
P/B 1.56× · Pricier than median
P/S (TTM) 3.92× · Pricier than 75% of peers
EV/EBITDA 37.6× · 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 28
FUTURE 0 · sector 20
PAST 11 · sector 31
HEALTH 0 · sector 88
DIVIDEND 40 · sector 41

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

Stock Price Fair Value vs Fair Value
Union Pacific Corporation UNP $301.75 $144.60 -52%
CSX Corporation CSX $49.41 $12.85 -74%
Canadian Pacific Kansas City Limited CP $92.91 $35.00 -62%
Canadian National Railway Company CNI $128.22 $92.63 -28%
Norfolk Southern Corporation NSC $327.47 $117.90 -64%
Westinghouse Air Brake Technologies Corporation WAB $259.71 $144.80 -44%
Beijing-Shanghai High-Speed Railway Co 601816 ¥4.82 ¥5.65 +17%
CRRC Corporation 601766 ¥5.65 ¥9.53 +69%
Daqin Railway Co 601006 ¥4.85 ¥6.24 +29%
Hyundai Rotem Company 064350 167,700 KRW 125,182 KRW -25%

Compare Yeal Electric Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 Yeal Electric Co (300923) overvalued or undervalued?
As of Jul 9, 2026, our model estimates a fair value of ¥9.25 versus a price of ¥23.75, about −61% (overvalued).
What is the fair value of 300923?
Our model-based fair value for Yeal Electric Co is ¥9.25 (as of Jul 9, 2026), built from audited fundamentals. The current price is ¥23.75.
What is the quality score of 300923?
Yeal Electric Co 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 Yeal Electric Co (300923)?
Yeal Electric Co reported trailing-twelve-month revenue of about 455M CNY (latest available figure, as of Jul 9, 2026).
What is the net profit margin of 300923?
The net profit margin of Yeal Electric Co is about 7.0%, meaning it keeps roughly 7.0% of revenue as net income. Based on the latest reported figures.
Does Yeal Electric Co pay a dividend?
Yeal Electric Co currently shows a dividend yield of about 1.98% 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 Yeal Electric 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.