EN DE

GuangZhou Wahlap Technology Corporation (301011) Fair Value & Analysis

Communication Services · CN · Market cap 2.5B CNY

GW GuangZhou Wahlap Technology Corporation 301011 · SHE
Price¥15.39
Fair Value¥9.83
Upside-36.1%
Quality41/100
Watch GuangZhou Wahlap Technology Corporation for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 4.9% net margin
Low debt · negative free cash flow
0.95% dividend yield
Trails peers (4/13)
Narrow moat 29/100
Evidence: Medium Range ¥7.38 – ¥12.29 Share as image

Fair value as of: Jul 9, 2026

From 14 valuation models · updated 32 days ago

Fair value updated Jul 9, 2026, revised from ¥10.56 to ¥9.83 (−6.9%) since Jun 24, 2026. Share price +7.5% over the past month.

Below-average quality, and screening another 36% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥12.29). The favourable scenario is already priced in.
  • Weak quality (41/100) and above fair value at the same time, the margin of safety is missing on both counts.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥43.71 ¥11.84 Fair Value ¥9.83 Jun 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 ¥11.84 – ¥43.71 · fair‑value band ¥7.38 – ¥12.29 · the ¥15.39 price screens above the ¥9.83 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

GuangZhou Wahlap Technology Corporation (301011) currently trades at ¥15.39, while our model-based Fair Value estimate is ¥9.83, implying the stock looks roughly 36.1% overvalued today. The Quality Score stands at 41/100 (below-average quality), in the Communication Services 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, GuangZhou Wahlap Technology Corporation generated revenue of 965M CNY at a net margin of 4.9%. Revenue declined 17.3% year over year. It earns a return on equity of 5.5%. The balance sheet holds a net cash position of 33.0M CNY. Fundamentals as of Jul 9, 2026

Our scenario range runs from ¥7.38 (bear case) to ¥12.29 (bull case); at ¥15.39, 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 53% below its 52-week high and 1% above its 52-week low, currently below its 200-day average. For context, the median of 10 Communication Services peers we cover trades at -19% fair-value upside, at -36%, 301011 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 ¥4.98 ¥5.23 ¥5.55 76
ROIC Compounder ¥9.09 ¥12.19 ¥15.92 72
Growth-Adj P/E ¥7.39 ¥10.56 ¥13.73 68
All 14 models by family
Earnings-Based
Graham-Dodd ¥3.04 ¥17.27 ¥24.01 54
Lynch FV ¥4.85 ¥6.93 ¥9.01 50
PEG = 1.0 ¥4.85 ¥6.93 ¥9.01 46
EPV ¥8.11 ¥9.15 ¥10.05 59
Multiples
P/E Multiple ¥7.38 ¥9.83 ¥12.29 63
P/S Multiple ¥5.70 ¥7.60 ¥9.50 58
P/B Multiple ¥5.70 ¥7.60 ¥9.50 55
EV/EBIT ¥11.34 ¥14.62 ¥17.89 53
EV/EBITDA ¥14.01 ¥18.17 ¥22.34 54
EV/Revenue ¥8.97 ¥12.16 ¥15.35 43
Asset-Based
NCAV (Graham) ¥3.10 ¥4.16 ¥6.20 50
Economic Profit
Residual Income ¥4.98 ¥5.23 ¥5.55 76
ROIC Compounder ¥9.09 ¥12.19 ¥15.92 72
Growth Earnings
Growth-Adj P/E ¥7.39 ¥10.56 ¥13.73 68

Widest divergence: Growth Earnings (¥10.56) versus Asset-Based (¥4.16). Highest evidence: Residual Income (76).

Notify me when 301011 reaches fair value

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

Key figures & financial health

Revenue (TTM) 965M CNY
Revenue growth (YoY) -17.3%
Net margin 4.9%
Return on equity 5.5%
Free cash flow −66.8M CNY FY2025
P/E ratio 49.9
More key figures
Operating margin -4.6%
EPS (TTM) ¥0.3200
Dividend yield 1.0%
EPS growth (YoY) -86.8%
Net cash 33.0M CNY FY2024

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

Quality Score breakdown

Overall quality 41/100

Of which business quality 46 · Market factors (momentum, volatility) 24

Profitability 38
Margins and returns on capital today
Quality Growth 39
Are margins and returns improving?
Cashflow 27
Earnings quality: real cash, not paper profit
Fin. Strength 85
Balance sheet, leverage, solvency risk
Investment 31
Disciplined investing over empire-building
Low Volatility 75
Calm price path (market factor)
Momentum 3
Price trend over the last 3–12 months (market factor)
52W Momentum 1
Distance to the 52-week high (market factor)
Net Issuance 43
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

GuangZhou Wahlap Technology Corporation Limited engages in the research and development, manufacture, sale, and operation of commercial game and amusement equipment in China. It provides hot, racing, shooting, prize, sports, ticket redemption, and kids games, as well as venue operations, merchandise, and esports integration services.

Full company description

GuangZhou Wahlap Technology Corporation Limited engages in the research and development, manufacture, sale, and operation of commercial game and amusement equipment in China. It provides hot, racing, shooting, prize, sports, ticket redemption, and kids games, as well as venue operations, merchandise, and esports integration services. The company is also involved in electronic game arcade entertainment activities, anime merchandise sales, enterprise management, amusement machine sales, and software development. In addition, it exports its products. GuangZhou Wahlap Technology Corporation Limited was founded in 2010 and is based in Guangzhou, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

GuangZhou Wahlap Technology Corporation reported revenue of ¥997M in FY2025 versus ¥627M in FY2021, a compound +12.3%/yr. Reported net income was ¥69.0M in FY2025, compounding +7.1%/yr from FY2021.

Growth Quality 52/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
997M CNY
Latest YoY
−2.0%
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.
+18.1%
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.
+18.6%
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.
+16.1%
Revenue +12.3%/yr
FY21 ¥627M
FY22 ¥605M
FY23 ¥816M
FY24 ¥1.0B
FY25 ¥997M
Net income +7.1%/yr
FY21 ¥52.5M
FY22 −¥71.2M
FY23 ¥52.0M
FY24 ¥84.7M
FY25 ¥69.0M

301011 screens 36% overvalued. Compare with NetEase, Inc →

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). "GuangZhou Wahlap Technology Corporation Fair Value". https://www.fairvalue-calculator.com/stock/301011

Peer Group

Electronic Gaming & Multimedia · 152 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 41 · Bottom 25%
Fair Value upside −36% · Below median
Return on equity (TTM) 5% · Above median
Return on assets 3% · Above median
Net margin (TTM) 5% · Above median
Operating margin (TTM) -5% · Below median
Revenue growth -17% · Bottom 25%
Dividend yield (TTM) 1.0% · Below median
Debt / equity 0.01× · Lower than median

Valuation Multiples vs Electronic Gaming & Multimedia median · lower = cheaper

P/E (TTM) 49.9× · Pricier than 75% of peers
P/B 2.58× · Pricier than median
P/S (TTM) 2.56× · Pricier than median
EV/EBITDA 16.6× · 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 0 · sector 15
FUTURE 0 · sector 10
PAST 22 · sector 11
HEALTH 100 · sector 99
DIVIDEND 19 · 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 Electronic Gaming & Multimedia stocks, each showing price versus our Fair Value estimate (as of Jul 9, 2026).

Stock Price Fair Value vs Fair Value
NetEase, Inc 9999 HK$202.60 HK$192.74 -5%
Electronic Arts Inc EA $207.27 $76.57 -63%
Take-Two Interactive Software, Inc TTWO $237.04 $60.45 -74%
Roblox Corporation RBLX $57.07 $21.20 -63%
Zhejiang Century Huatong Group 002602 ¥14.04 ¥14.68 +5%
KRAFTON, Inc 259960 240,500 KRW 395,557 KRW +64%
Kunlun Tech Co 300418 ¥44.61 ¥6.87 -85%
Giant Network Group 002558 ¥29.98 ¥15.69 -48%
International Games System Co 3293 704.00 TWD 568.16 TWD -19%
37 Interactive Entertainment Network Technology Group 002555 ¥19.02 ¥22.29 +17%

Compare GuangZhou Wahlap Technology Corporation with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Communication Services 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 GuangZhou Wahlap Technology Corporation (301011) overvalued or undervalued?
As of Jul 9, 2026, our model estimates a fair value of ¥9.83 versus a price of ¥15.39, about −36% (overvalued).
What is the fair value of 301011?
Our model-based fair value for GuangZhou Wahlap Technology Corporation is ¥9.83 (as of Jul 9, 2026), built from audited fundamentals. The current price is ¥15.39.
What is the quality score of 301011?
GuangZhou Wahlap Technology Corporation has a Quality Score of 41/100. 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 GuangZhou Wahlap Technology Corporation (301011)?
GuangZhou Wahlap Technology Corporation reported trailing-twelve-month revenue of about 965M CNY (latest available figure, as of Jul 9, 2026).
What is the net profit margin of 301011?
The net profit margin of GuangZhou Wahlap Technology Corporation is about 4.9%, meaning it keeps roughly 4.9% of revenue as net income. Based on the latest reported figures.
Does GuangZhou Wahlap Technology Corporation pay a dividend?
GuangZhou Wahlap Technology Corporation currently shows a dividend yield of about 0.95% 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 GuangZhou Wahlap Technology 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.