EN DE

Xiangyang BOYA Precision Industrial Equipments Co (300971) Fair Value & Analysis

Industrials · CN · Market cap 2.4B CNY

XB Xiangyang BOYA Precision Industrial Equipments Co 300971 · SHE
Price¥19.26
Fair Value¥14.89
Upside-22.7%
Quality73/100
Watch Xiangyang BOYA Precision Industrial Equipments Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 16.7% net margin
generates free cash flow
1.23% dividend yield
Ranks above peers (10/13)
Moderate moat 50/100
Evidence: High Range ¥11.17 – ¥18.62 Share as image

Fair value as of: Jul 9, 2026

From 24 valuation models · updated 33 days ago

Share price +1.7% over the past month.

A solid business, but screening 23% overvalued on our models.

What matters now

  • A high-quality business (quality 73/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case (¥18.62). The favourable scenario is already priced in.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥34.78 ¥9.11 Fair Value ¥14.89 Apr 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 ¥9.11 – ¥34.78 · fair‑value band ¥11.17 – ¥18.62 · the ¥19.26 price screens above the ¥14.89 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

Xiangyang BOYA Precision Industrial Equipments Co (300971) currently trades at ¥19.26, while our model-based Fair Value estimate is ¥14.89, implying the stock looks roughly 22.7% overvalued today. The Quality Score stands at 73/100 (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: high).

Over the trailing twelve months, Xiangyang BOYA Precision Industrial Equipments Co generated revenue of 563M CNY at a net margin of 16.7%. Revenue grew 70.3% year over year. It earns a return on equity of 8.9%. The balance sheet holds a net cash position of 354M CNY. Fundamentals as of Jul 9, 2026

Our scenario range runs from ¥11.17 (bear case) to ¥18.62 (bull case); at ¥19.26, 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 31% below its 52-week high and 19% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -72% fair-value upside, at -23%, 300971 screens cheaper 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 ¥7.42 ¥7.88 ¥8.63 76
Growth DCF ¥13.82 ¥20.10 ¥29.72 72
Growth-Adj P/E ¥8.27 ¥11.82 ¥15.36 68
All 24 models by family
DCF Models
FCF DCF ¥13.80 ¥20.43 ¥30.83 38
Owner Earnings ¥14.38 ¥21.38 ¥32.37 31
5Y Revenue Exit ¥10.57 ¥14.48 ¥19.51 39
5Y EBITDA Exit ¥13.49 ¥20.22 ¥28.34 41
5Y P/E Exit ¥13.68 ¥20.60 ¥28.18 38
10Y Revenue Exit ¥11.47 ¥15.40 ¥20.84 36
10Y EBITDA Exit ¥13.50 ¥19.40 ¥27.75 37
10Y P/E Exit ¥13.62 ¥19.67 ¥27.62 35
Earnings-Based
Graham-Dodd ¥4.82 ¥18.79 ¥25.50 54
Lynch FV ¥4.62 ¥6.60 ¥8.57 50
PEG = 1.0 ¥4.62 ¥6.60 ¥8.57 46
EPV ¥10.06 ¥11.09 ¥11.98 59
Multiples
P/E Multiple ¥11.17 ¥14.89 ¥18.62 63
P/S Multiple ¥6.55 ¥8.74 ¥10.92 58
P/B Multiple ¥9.04 ¥12.06 ¥15.07 55
EV/EBIT ¥13.71 ¥17.10 ¥20.50 53
EV/EBITDA ¥14.37 ¥17.98 ¥21.59 54
EV/Revenue ¥9.03 ¥11.39 ¥13.75 43
Asset-Based
NCAV (Graham) ¥4.55 ¥6.10 ¥9.10 50
Growth DCF
Growth DCF ¥13.82 ¥20.10 ¥29.72 72
Rev-Margin DCF ¥10.57 ¥14.52 ¥19.38 67
Economic Profit
Residual Income ¥7.42 ¥7.88 ¥8.63 76
ROIC Compounder ¥10.39 ¥12.45 ¥15.19 67
Growth Earnings
Growth-Adj P/E ¥8.27 ¥11.82 ¥15.36 68

Widest divergence: DCF Models (¥19.67) versus Asset-Based (¥6.10). Highest evidence: Residual Income (76).

Notify me when 300971 reaches fair value

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

Key figures & financial health

Revenue (TTM) 563M CNY
Revenue growth (YoY) +70.3%
Net margin 16.7%
Return on equity 8.9%
Free cash flow 105M CNY FY2025
P/E ratio 22.6
More key figures
Operating margin 12.3%
EPS (TTM) ¥0.9100
Dividend yield 1.2%
EPS growth (YoY) +400%
Net cash 354M CNY FY2024

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

Quality Score breakdown

Overall quality 73/100

Of which business quality 73 · Market factors (momentum, volatility) 30

Profitability 39
Margins and returns on capital today
Quality Growth 61
Are margins and returns improving?
Cashflow 79
Earnings quality: real cash, not paper profit
Fin. Strength 98
Balance sheet, leverage, solvency risk
Investment 80
Disciplined investing over empire-building
Low Volatility 59
Calm price path (market factor)
Momentum 16
Price trend over the last 3–12 months (market factor)
52W Momentum 21
Distance to the 52-week high (market factor)
Net Issuance 82
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

Xiangyang BOYA Precision Industrial Equipments Co., Ltd engages in the research and development, production, and sales of precision equipment for plate and strip forming and key components and supporting components for special equipment in China.

Full company description

Xiangyang BOYA Precision Industrial Equipments Co., Ltd engages in the research and development, production, and sales of precision equipment for plate and strip forming and key components and supporting components for special equipment in China. The company offers tension leveler unit, precision leveler, and combined type tension leveler; Metal trimming machine types, including cut to length machine, metal side trimming machine, and scrap dispose equipment; color coating, galvanizing, and silicon steel roller coating machine; and spare parts, including levelling cassette, work roll, non-standard bearing, constant velocity joint, and hydraulic nut. It also provides flat metal finishing line products, such as rewinding, trimming and cross cutting combined, cleaning, and coil preparation lines; fine blanking line, fine blanking machine, blanking machine refabrication and maintenance; and cassette, leveler roll, and equipment revamping and repair products. The company's products are used in carbon steel, non-ferrous, metal stamping and fine blanking, stainless steel industry and other applications. Xiangyang BOYA Precision Industrial Equipments Co., Ltd was founded in 1999 and is based in Xiangyang, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Xiangyang BOYA Precision Industrial Equipments Co reported revenue of ¥514M in FY2025 versus ¥392M in FY2021, a compound +7.0%/yr. Reported net income was ¥83.4M in FY2025, compounding −0.7%/yr from FY2021.

Growth Quality 79/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
514M CNY
Latest YoY
+33.3%
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.
+7.4%
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.
+7.1%
Avg. growth/yr (12Y) 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.
+10.0%
Revenue +7.0%/yr
FY21 ¥392M
FY22 ¥415M
FY23 ¥428M
FY24 ¥385M
FY25 ¥514M
Net income −0.7%/yr
FY21 ¥85.8M
FY22 ¥61.9M
FY23 ¥66.3M
FY24 ¥43.8M
FY25 ¥83.4M
Character of growth · EPS growth decomposed (2014-2024) +4.5 % p.a.
Revenue per share +0.6 pp

of which total revenue +8.9 pp · buybacks/dilution −8.3 pp

EBIT margin +6.0 pp
Tax rate +0.5 pp
Residual (interest, one-offs) −2.6 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

300971 screens 23% overvalued. Compare with Carpenter Technology 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). "Xiangyang BOYA Precision Industrial Equipments Co Fair Value". https://www.fairvalue-calculator.com/stock/300971

Peer Group

Metal Fabrication · 244 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 73 · Top 25%
Fair Value upside −23% · Above median
Return on equity (TTM) 9% · Above median
Return on assets 4% · Above median
Net margin (TTM) 17% · Top 25%
Operating margin (TTM) 12% · Top 25%
Revenue growth 70% · Top 25%
Dividend yield (TTM) 1.2% · Above median

Valuation Multiples vs Metal Fabrication median · lower = cheaper

P/E (TTM) 22.6× · Cheaper than median
P/B 2.26× · Pricier than median
P/S (TTM) 4.29× · Pricier than 75% of peers
P/FCF 3.4× · Cheaper than median
EV/EBITDA 15.6× · Pricier 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 3 · sector 0
FUTURE 100 · sector 36
PAST 35 · sector 21
HEALTH 0 · sector 95
DIVIDEND 25 · sector 25

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

Compare Xiangyang BOYA Precision Industrial Equipments 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 Xiangyang BOYA Precision Industrial Equipments Co (300971) overvalued or undervalued?
As of Jul 9, 2026, our model estimates a fair value of ¥14.89 versus a price of ¥19.26, about −23% (overvalued).
What is the fair value of 300971?
Our model-based fair value for Xiangyang BOYA Precision Industrial Equipments Co is ¥14.89 (as of Jul 9, 2026), built from audited fundamentals. The current price is ¥19.26.
What is the quality score of 300971?
Xiangyang BOYA Precision Industrial Equipments Co has a Quality Score of 73/100. 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 Xiangyang BOYA Precision Industrial Equipments Co (300971)?
Xiangyang BOYA Precision Industrial Equipments Co reported trailing-twelve-month revenue of about 563M CNY (latest available figure, as of Jul 9, 2026).
What is the net profit margin of 300971?
The net profit margin of Xiangyang BOYA Precision Industrial Equipments Co is about 16.7%, meaning it keeps roughly 16.7% of revenue as net income. Based on the latest reported figures.
Does Xiangyang BOYA Precision Industrial Equipments Co pay a dividend?
Xiangyang BOYA Precision Industrial Equipments Co currently shows a dividend yield of about 1.23% 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 Xiangyang BOYA Precision Industrial Equipments 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.