EN DE

Sanyou Corporation (300932) Fair Value & Analysis

Industrials · CN · Market cap 4.2B CNY

SC Sanyou Corporation 300932 · SHE
Price¥9.91
Fair Value¥2.52
Upside-74.5%
Quality40/100
Watch Sanyou Corporation for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 3.3% net margin
Low debt · generates free cash flow
1.54% dividend yield
Trails peers (3/14)
Narrow moat 31/100
Evidence: High Range ¥1.90 – ¥3.56 Share as image

Fair value as of: Jul 9, 2026

From 24 valuation models · updated 32 days ago

Share price −4.0% over the past month.

Below-average quality, and screening another 75% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥3.56). The favourable scenario is already priced in.
  • Weak quality (40/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • A fairly wide model range (¥1.90 to ¥3.56) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥12.33 ¥3.04 Fair Value ¥2.52 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 ¥3.04 – ¥12.33 · fair‑value band ¥1.90 – ¥3.56 · the ¥9.91 price screens above the ¥2.52 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

Sanyou Corporation (300932) currently trades at ¥9.91, while our model-based Fair Value estimate is ¥2.52, implying the stock looks roughly 74.5% overvalued today. The Quality Score stands at 40/100 (below-average 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: high).

Over the trailing twelve months, Sanyou Corporation generated revenue of 2.4B CNY at a net margin of 3.3%. Revenue grew 9.1% year over year. It earns a return on equity of 4.1%. Net debt stands at 311M CNY. Fundamentals as of Jul 9, 2026

Our scenario range runs from ¥1.90 (bear case) to ¥3.56 (bull case); at ¥9.91, 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 22% below its 52-week high and 34% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -48% fair-value upside, at -75%, 300932 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 ¥0.0800 ¥0.5100 ¥1.21 80
Residual Income ¥2.90 ¥2.86 ¥2.54 76
Rev-Margin DCF ¥1.02 ¥2.42 ¥4.20 74
All 24 models by family
DCF Models
FCF DCF ¥0.0800 ¥0.5600 ¥1.35 38
Owner Earnings ¥0.3900 ¥1.09 ¥2.25 31
5Y Revenue Exit ¥1.02 ¥2.48 ¥4.49 39
5Y EBITDA Exit ¥3.12 ¥6.77 ¥11.40 41
5Y P/E Exit ¥1.21 ¥2.87 ¥4.77 38
10Y Revenue Exit ¥0.6100 ¥1.87 ¥3.84 36
10Y EBITDA Exit ¥2.04 ¥4.92 ¥9.44 37
10Y P/E Exit ¥0.8000 ¥2.14 ¥4.07 35
Earnings-Based
Graham-Dodd ¥1.10 ¥4.95 ¥6.78 54
Lynch FV ¥1.29 ¥1.84 ¥2.39 50
PEG = 1.0 ¥1.29 ¥1.84 ¥2.39 46
EPV ¥1.32 ¥1.62 ¥1.87 59
Multiples
P/E Multiple ¥2.55 ¥3.40 ¥4.25 63
P/S Multiple ¥2.07 ¥2.76 ¥3.44 58
P/B Multiple ¥2.07 ¥2.76 ¥3.44 55
EV/EBIT ¥2.37 ¥3.35 ¥4.32 53
EV/EBITDA ¥5.13 ¥7.03 ¥8.93 54
EV/Revenue ¥1.53 ¥2.43 ¥3.32 43
Asset-Based
NCAV (Graham) ¥1.97 ¥2.64 ¥3.94 50
Growth DCF
Growth DCF ¥0.0800 ¥0.5100 ¥1.21 80
Rev-Margin DCF ¥1.02 ¥2.42 ¥4.20 74
Economic Profit
Residual Income ¥2.90 ¥2.86 ¥2.54 76
ROIC Compounder ¥1.32 ¥1.62 ¥1.87 72
Growth Earnings
Growth-Adj P/E ¥2.10 ¥3.00 ¥3.90 68

Widest divergence: Growth Earnings (¥3.00) versus Growth DCF (¥0.5100). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 2.4B CNY
Revenue growth (YoY) +9.1%
Net margin 3.3%
Return on equity 4.1%
Free cash flow 23.9M CNY FY2025
P/E ratio 55.1
More key figures
Operating margin 5.7%
EPS (TTM) ¥0.1700
Dividend yield 1.5%
EPS growth (YoY) +24.8%
Net debt 311M CNY FY2025

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

Quality Score breakdown

Overall quality 40/100

Of which business quality 43 · Market factors (momentum, volatility) 50

Profitability 29
Margins and returns on capital today
Quality Growth 54
Are margins and returns improving?
Cashflow 40
Earnings quality: real cash, not paper profit
Fin. Strength 65
Balance sheet, leverage, solvency risk
Investment 73
Disciplined investing over empire-building
Low Volatility 52
Calm price path (market factor)
Momentum 49
Price trend over the last 3–12 months (market factor)
52W Momentum 51
Distance to the 52-week high (market factor)
Net Issuance 0
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

Sanyou Corporation Limited engages in the research and development, manufacture, and sale of relays and current transformers in China.

Full company description

Sanyou Corporation Limited engages in the research and development, manufacture, and sale of relays and current transformers in China. It provides magnetic latching relays, general power relays, high voltage DC relays, new energy relays, photovoltaic relays, automotive relays, plug in choke, and signal relays, as well as inductor products that are used in home appliances, smart meters, industrial control, smart homes, communication facilities, automotive manufacturing, new energy applications, photovoltaic applications, and AI solutions. The company also offers transformer industry solutions, which includes metering, digital display meter, one-close type, relay protection, motor protection, and residual current transformers. The company was incorporated in 2008 and is headquartered in Dongguan, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Sanyou Corporation reported revenue of ¥2.3B in FY2025 versus ¥1.7B in FY2021, a compound +8.1%/yr. Reported net income was ¥72.6M in FY2025, compounding −11.3%/yr from FY2021.

Growth Quality 72/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
2.3B CNY
Latest YoY
+6.4%
Avg. growth/yr (3Y)
+7.6%
Avg. growth/yr (5Y)
+12.0%
Avg. growth/yr (9Y)
+14.1%
Revenue +8.1%/yr
FY21 ¥1.7B
FY22 ¥1.9B
FY23 ¥1.8B
FY24 ¥2.2B
FY25 ¥2.3B
Net income −11.3%/yr
FY21 ¥117M
FY22 ¥75.9M
FY23 ¥46.4M
FY24 ¥63.3M
FY25 ¥72.6M

300932 screens 75% overvalued. Compare with Contemporary Amperex Technology 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). "Sanyou Corporation Fair Value". https://www.fairvalue-calculator.com/stock/300932

Peer Group

Electrical Equipment & Parts · 528 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 40 · Bottom 25%
Fair Value upside −75% · Bottom 25%
Return on equity (TTM) 4% · Below median
Return on assets 2% · Below median
Net margin (TTM) 3% · Below median
Operating margin (TTM) 6% · Below median
Revenue growth 9% · Below median
Dividend yield (TTM) 1.5% · Above median
Debt / equity 0.30× · Higher than 75% of peers

Valuation Multiples vs Electrical Equipment & Parts median · lower = cheaper

P/E (TTM) 55.1× · Pricier than median
P/B 2.38× · Pricier than median
P/S (TTM) 1.78× · Cheaper than median
P/FCF 26.1× · Pricier than 75% of peers
EV/EBITDA 17.8× · Cheaper than median

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 0
FUTURE 46 · sector 57
PAST 16 · sector 26
HEALTH 85 · sector 97
DIVIDEND 31 · sector 18

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

Insider activity: 40/100

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

Stock Price Fair Value vs Fair Value
Contemporary Amperex Technology Co 3750 HK$675.50 HK$391.44 -42%
ABB Ltd ABBN CHF 83.82 CHF 35.46 -58%
Delta Electronics (Thailand) Public Company TDED 10.16 SGD 1.47 SGD -86%
LG Energy Solution, Ltd 373220 334,000 KRW 201,455 KRW -40%
WEG S.A WEGE3 13,210 ARS 7,948 ARS -40%
Sungrow Power Supply Co 300274 ¥114.79 ¥123.83 +8%
Shenzhen Inovance Technology Co 300124 ¥63.43 ¥33.04 -48%
HD Hyundai Electric Co 267260 823,000 KRW 371,133 KRW -55%
LS ELECTRIC Co 010120 190,000 KRW 31,517 KRW -83%
Sieyuan Electric Co 002028 ¥151.73 ¥71.69 -53%

Compare Sanyou Corporation 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 Sanyou Corporation (300932) overvalued or undervalued?
As of Jul 9, 2026, our model estimates a fair value of ¥2.52 versus a price of ¥9.91, about −75% (overvalued).
What is the fair value of 300932?
Our model-based fair value for Sanyou Corporation is ¥2.52 (as of Jul 9, 2026), built from audited fundamentals. The current price is ¥9.91.
What is the quality score of 300932?
Sanyou Corporation has a Quality Score of 40/100. 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 Sanyou Corporation (300932)?
Sanyou Corporation reported trailing-twelve-month revenue of about 2.4B CNY (latest available figure, as of Jul 9, 2026).
What is the net profit margin of 300932?
The net profit margin of Sanyou Corporation is about 3.3%, meaning it keeps roughly 3.3% of revenue as net income. Based on the latest reported figures.
Does Sanyou Corporation pay a dividend?
Sanyou Corporation currently shows a dividend yield of about 1.54% 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 Sanyou Corporation 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.