Zhejiang Cayi Vacuum Container Co. Ltd. (301004) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Zhejiang Cayi Vacuum Container Co. Ltd. stock ¥70.06, price ¥31.44, upside +122.8%, quality 58 out of 100. Rating: strongly undervalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 5, 2026.
How to read this chart
60‑month range ¥10.90 – ¥85.93 · fair‑value band ¥41.80 – ¥122.60 · the ¥31.44 price screens below the ¥70.06 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 5, 2026.
Follow Zhejiang Cayi Vacuum Container Co. in your weekly email
Every Wednesday you see whether Zhejiang Cayi Vacuum Container Co. is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Zhejiang Cayi Vacuum Container Co., Ltd. engages in the research, development, design, production, and sale of beverage and food containers of various materials in China and internationally.
Show moreShow less
The company offers stainless steel water bottle, tumbler and mug, wine cup, vacuum flask, and kids bottle; travel mug and bottle, straw tumbler, and stainless-steel jug; and stainless-steel vacuum insulation utensils, such as vacuum bottle, food jar, sports bottle, digital bottle; stainless steel utensils, plastic utensils, glassware, and other new materials for daily beverages and food containers.
It also exports its products to various countries, such as the United States, South Korea, Brazil, Norway, the Netherlands, Japan, and Canada, as well as other European, American, and East Asian countries.
Zhejiang Cayi Vacuum Container Co., Ltd. was incorporated in 2004 and is based in Jinhua, China.
Stock analysis
Zhejiang Cayi Vacuum Container Co. Ltd. (301004) currently trades at ¥31.44, while our model-based Fair Value estimate is ¥70.06, implying the stock looks roughly 55% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of ¥129.10 per share, and 21 of the 26 models we run sit above the ¥31.44 price.
Bear case: the Economic Profit group reads lowest at ¥26.61, and 5 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: ¥41.80 (bear) to ¥122.60 (bull), the price of ¥31.44 sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 58/100 (solid quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Zhejiang Cayi Vacuum Container Co. Ltd. reported revenue of 2.4B CNY in FY2025 versus 586M CNY in FY2021, a compound +41.6%/yr. Reported net income was 437M CNY in FY2025, compounding +51.9%/yr from FY2021. FY2021 was a trough year, so the rate overstates the trend.
Key figures
Market cap 4.6B CNY (≈ $688M) Small · P/E ratio 15.1 · P/S ratio 2.31 · EPS (TTM) ¥2.08 · Dividend yield 2.5% · Net margin 15.2% · Return on equity 15.5% · Return on assets (EBIT) 24.5% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 68 out of 100 (low confidence).
What moves the price
The share trades about 49% below its 52-week high and 9% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −24% fair-value upside, at 123%, 301004 screens cheaper than that median.
Fair Value models
Bear¥41.80Fair Value ¥70.06Bull¥122.60
Price ¥31.44 · Upside +122.8%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (¥1.09 per share) are deliberately not added.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.94/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−17.0%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+23.2%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+45.9%
Start year 2020 (pandemic)
Revenue growth 8 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+27.4%
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
+37.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year+34.9%
Dividend (yield on the price)2.5%
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.21% → 21%
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−4.1%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect
n/a
No analyst forecast available.
After inflation (China: IMF forecast 1.7% a year to 2030, 1.4% from 2016 to 2025) that is about −5.7% a year for the price.
Compare Zhejiang Cayi Vacuum Container Co. Ltd. with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Packaging & Containers · 259 stocks
Beats the industry median on 8/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score58 · Above median
Fair Value upside+122.8% · Top 25%
Profitability
Return on equity (12 months)15.5% · Top 25%
Return on assets16.8% · Top 25%
Net margin (12 months)15.2% · Top 25%
Operating margin (12 months)19.0% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)−10.3% · Bottom 25%
Dividend yield (12 months)2.5% · Above median
Balance sheet
Debt / equity0.19× · Above median
Valuation Multiplesvs Packaging & Containers median · lower = cheaper
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.
Is Zhejiang Cayi Vacuum Container Co. Ltd. (301004) overvalued or undervalued?
As of Nov 5, 2026, our model estimates a fair value of ¥70.06 versus a price of ¥31.44, about +123% upside (undervalued).
What is the fair value of 301004?
Our model-based fair value for Zhejiang Cayi Vacuum Container Co. Ltd. is ¥70.06 (as of Nov 5, 2026), built from audited fundamentals. The current price: ¥31.44.
What is the quality score of 301004?
Zhejiang Cayi Vacuum Container Co. Ltd. has a Quality Score of 58/100. 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 price target for Zhejiang Cayi Vacuum Container Co. Ltd. (301004)?
Our model-based price target is the fair value of ¥70.06 (as of Nov 5, 2026) from 26 valuation models. Cautious scenario ¥41.80, optimistic scenario ¥122.60. It is a calculation from audited fundamentals, not an analyst target.
What is the Zhejiang Cayi Vacuum Container Co. Ltd. stock forecast for 2026?
Our models put fair value at ¥70.06, about +123% upside versus a price of ¥31.44 (undervalued). Cautious scenario ¥41.80, optimistic scenario ¥122.60. The calculation is refreshed regularly with new filings.
What is the revenue of Zhejiang Cayi Vacuum Container Co. Ltd. (301004)?
Zhejiang Cayi Vacuum Container Co. Ltd. reported trailing-twelve-month revenue of about 2.0B CNY (latest available figure, as of Nov 5, 2026).
Does Zhejiang Cayi Vacuum Container Co. Ltd. pay a dividend?
Zhejiang Cayi Vacuum Container Co. Ltd. currently shows a dividend yield of 2.54% relative to its recent price (as of Nov 5, 2026).
How much is the dividend of Zhejiang Cayi Vacuum Container Co. Ltd. (301004) and when is the ex-dividend date?
Zhejiang Cayi Vacuum Container Co. Ltd. pays a dividend of ¥0.8 per share a year, a dividend yield of 2.5%. The last ex-dividend date was Sep 23, 2026. A dividend has been paid every year since at least 2021. The payout ratio is 38.5% of earnings. Free cash flow covers the dividend 4.69 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Zhejiang Cayi Vacuum Container Co. Ltd. (301004)?
For today's price to be fair in a discounted-cash-flow model, Zhejiang Cayi Vacuum Container Co. Ltd. would have to grow free cash flow by -4.1 % per year for five years (discount rate 11.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +45.9 % per year. As of Nov 5, 2026.
What discount rate (WACC) does the fair value of 301004 use?
Our models discount Zhejiang Cayi Vacuum Container Co. Ltd. at 11.9 %: a base by market capitalisation (small), country premium for China. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Zhejiang Cayi Vacuum Container Co. Ltd. that is -4.1 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.9 %) and the same formula as our fair value.
How much growth has Zhejiang Cayi Vacuum Container Co. Ltd. (301004) delivered so far?
Over the past 5 years revenue at Zhejiang Cayi Vacuum Container Co. Ltd. grew +45.9 % a year. The price currently implies free-cash-flow growth of -4.1 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Zhejiang Cayi Vacuum Container Co. Ltd. (301004) growing?
The median revenue growth in the sector is +9.8 % a year. That is the yardstick for the growth priced into Zhejiang Cayi Vacuum Container Co. Ltd. (-4.1 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Zhejiang Cayi Vacuum Container Co. Ltd. (301004)?
The free-cash-flow yield on the price is 11.93 %: that much free cash flow Zhejiang Cayi Vacuum Container Co. Ltd. produces per unit of market value. When it exceeds the discount rate of our models (11.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Zhejiang Cayi Vacuum Container Co. Ltd. (301004)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Zhejiang Cayi Vacuum Container Co. Ltd. it is ¥70.06 per share (as of Nov 5, 2026), against a price of ¥31.44. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Zhejiang Cayi Vacuum Container Co. Ltd. stock overvalued or undervalued in 2026?
As of Nov 5, 2026, 301004 trades below its calculated fair value: price ¥31.44, fair value ¥70.06, a gap of about +123% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 301004?
No. The price is what the market pays today (¥31.44); the fair value is what the company's own numbers justify (¥70.06). For Zhejiang Cayi Vacuum Container Co. Ltd. the two are ¥38.62 per share apart. That gap is exactly why we show both numbers side by side.
How much is Zhejiang Cayi Vacuum Container Co. Ltd. worth?
The market values Zhejiang Cayi Vacuum Container Co. Ltd. at about 4.6B CNY (market capitalisation, as of Nov 5, 2026). Per share that is ¥31.44; our models calculate a fair value of ¥70.06 per share.
What do the bullish and bearish scenarios say about 301004?
Our models span a range for Zhejiang Cayi Vacuum Container Co. Ltd.: cautious scenario ¥41.80, base ¥70.06, optimistic ¥122.60 per share (as of Nov 5, 2026, price ¥31.44). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 301004?
Zhejiang Cayi Vacuum Container Co. Ltd. trades at a price-to-earnings ratio of 15.1 (as of Nov 5, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥70.06 is built from several models across several years. Other multiples: P/B 2.5, P/S 2.3, EV/EBITDA 10.8.
How solid is the balance sheet of Zhejiang Cayi Vacuum Container Co. Ltd. (301004)?
Balance-sheet figures for Zhejiang Cayi Vacuum Container Co. Ltd. (as of Nov 5, 2026): return on equity 15.5%, debt of 0.19 per unit of equity. They feed the Quality Score of 58/100, which measures business quality independently of the share price.
How far is 301004 from its 52-week high?
Zhejiang Cayi Vacuum Container Co. Ltd. trades at ¥31.44, about 49% below its 52-week high of ¥61.83 and 9% above the low of ¥28.94 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of ¥70.06 is for.
Which stocks are comparable to Zhejiang Cayi Vacuum Container Co. Ltd.?
From the same area (Consumer Cyclical) we also value Smurfit Westrock Plc,, Packaging Corporation, Amcor plc, International Paper Company, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Zhejiang Cayi Vacuum Container Co. Ltd. stock attractive at the current price?
The data as of Nov 5, 2026: price ¥31.44, calculated fair value ¥70.06 (+123%), Quality Score 58/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 301004 calculated?
We run Zhejiang Cayi Vacuum Container Co. Ltd. through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of ¥70.06 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.0% above its aggregate fair value. Zhejiang Cayi Vacuum Container Co. Ltd. currently trades 55% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Zhejiang Cayi Vacuum Container Co. Ltd. (301004)?
The closing price on Nov 6, 2026 was ¥31.44. Our model-based fair value is ¥70.06, about +123% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Zhejiang Cayi Vacuum Container Co. Ltd. right now?
The price is below even our cautious bear case (¥41.80). The market is more pessimistic than our downside scenario. The model range is unusually wide (¥41.80 to ¥122.60). The outcome hinges heavily on assumptions, so read the point estimate with caution. Solid quality (58/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of Zhejiang Cayi Vacuum Container Co. Ltd.
How large is the market capitalisation of Zhejiang Cayi Vacuum Container Co. Ltd. (301004)?
The market capitalisation of Zhejiang Cayi Vacuum Container Co. Ltd. is 4.6B CNY (≈ $688M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Zhejiang Cayi Vacuum Container Co. Ltd. (301004)?
The price-to-sales ratio of Zhejiang Cayi Vacuum Container Co. Ltd. is 2.31 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Zhejiang Cayi Vacuum Container Co. Ltd. (301004)?
Earnings per share at Zhejiang Cayi Vacuum Container Co. Ltd. are ¥2.08 (price ÷ EPS = P/E 15.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Zhejiang Cayi Vacuum Container Co. Ltd. (301004)?
The dividend yield of Zhejiang Cayi Vacuum Container Co. Ltd. is 2.5% (payout 38.5%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Zhejiang Cayi Vacuum Container Co. Ltd. (301004)?
The net margin of Zhejiang Cayi Vacuum Container Co. Ltd. is 15.2% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Zhejiang Cayi Vacuum Container Co. Ltd. (301004)?
The return on equity (ROE) of Zhejiang Cayi Vacuum Container Co. Ltd. is 15.5% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Zhejiang Cayi Vacuum Container Co. Ltd. (301004)?
On an EBIT basis the return on assets of Zhejiang Cayi Vacuum Container Co. Ltd. is 24.5% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Zhejiang Cayi Vacuum Container Co. Ltd. (301004)?
The operating margin of Zhejiang Cayi Vacuum Container Co. Ltd. is 19.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Zhejiang Cayi Vacuum Container Co. Ltd. (301004)?
Revenue at Zhejiang Cayi Vacuum Container Co. Ltd. is growing −10.3% versus a year earlier (3y avg +23.2%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Zhejiang Cayi Vacuum Container Co. Ltd. (301004)?
Earnings per share at Zhejiang Cayi Vacuum Container Co. Ltd. are growing −25.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Zhejiang Cayi Vacuum Container Co. Ltd. (301004) hold?
Zhejiang Cayi Vacuum Container Co. Ltd. holds more cash than debt, 287M CNY net (fiscal year 2024). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Zhejiang Cayi Vacuum Container Co. Ltd. in the live analysis
One click puts Zhejiang Cayi Vacuum Container Co. Ltd. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 5, 2026