EN DE

Zhuhai Raysharp Technology Co (301042) Fair Value & Analysis

Industrials · CN · Market cap 7.0B CNY

ZR Zhuhai Raysharp Technology Co 301042 · SHE
Price¥33.88
Fair Value¥7.80
Upside-77.0%
Quality57/100
Watch Zhuhai Raysharp Technology Co for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 5.7% net margin
Low debt · negative free cash flow
0.38% dividend yield
Mixed vs. peers (5/12)
Narrow moat 33/100
Evidence: Medium Range ¥5.85 – ¥9.58 Share as image

Fair value as of: Aug 13, 2026

From 13 valuation models · updated today

Fair value updated Aug 13, 2026, revised from ¥5.57 to ¥7.80 (+40.0%) since Jul 9, 2026. Share price −50.9% over the past month.

A solid business, but screening 77% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥9.58). The favourable scenario is already priced in.
  • Solid but not exceptional quality (57/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥82.03 ¥13.21 Fair Value ¥7.80 Aug 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range ¥13.21 – ¥82.03 · fair‑value band ¥5.85 – ¥9.58 · the ¥33.88 price screens above the ¥7.80 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

Zhuhai Raysharp Technology Co (301042) currently trades at ¥33.88, while our model-based Fair Value estimate is ¥7.80, implying the stock looks roughly 77.0% overvalued today. The Quality Score stands at 57/100 (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, Zhuhai Raysharp Technology Co generated revenue of 546M CNY at a net margin of 5.7%. Revenue grew 76.9% year over year. It earns a return on equity of 2.9%. Fundamentals as of Aug 13, 2026

Our scenario range runs from ¥5.85 (bear case) to ¥9.58 (bull case); at ¥33.88, 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 61% below its 52-week high and 28% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at 6% fair-value upside, at -77%, 301042 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 ¥7.72 ¥7.37 ¥5.90 76
ROIC Compounder ¥8.72 ¥9.16 ¥9.53 72
Growth-Adj P/E ¥4.09 ¥5.84 ¥7.60 68
All 13 models by family
DCF Models
Owner Earnings ¥9.12 ¥10.28 ¥12.34 31
Earnings-Based
Graham-Dodd ¥1.89 ¥2.31 ¥2.60 54
EPV ¥8.72 ¥9.16 ¥9.53 59
Multiples
P/E Multiple ¥5.85 ¥7.80 ¥9.75 63
P/S Multiple ¥3.55 ¥4.73 ¥5.92 58
P/B Multiple ¥3.55 ¥4.73 ¥5.92 55
EV/EBIT ¥12.87 ¥15.16 ¥17.46 53
EV/EBITDA ¥13.06 ¥15.42 ¥17.78 54
EV/Revenue ¥9.46 ¥10.95 ¥12.45 43
Asset-Based
NCAV (Graham) ¥5.49 ¥7.36 ¥10.98 50
Economic Profit
Residual Income ¥7.72 ¥7.37 ¥5.90 76
ROIC Compounder ¥8.72 ¥9.16 ¥9.53 72
Growth Earnings
Growth-Adj P/E ¥4.09 ¥5.84 ¥7.60 68

Widest divergence: DCF Models (¥10.28) versus Earnings-Based (¥2.31). Highest evidence: Residual Income (76).

Notify me when 301042 reaches fair value

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

Key figures & financial health

Revenue (TTM) 546M CNY
Revenue growth (YoY) +76.9%
Net margin 5.7%
Return on equity 2.9%
Free cash flow −14.2M CNY FY2025
P/E ratio 227.0 as of Jun 17, 2026
More key figures
Operating margin 8.5%
EPS (TTM) ¥0.3200
Dividend yield 0.4%
EPS growth (YoY) +57.6%

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 57/100

Of which business quality 55 · Market factors (momentum, volatility) 37

Profitability 26
Margins and returns on capital today
Quality Growth 40
Are margins and returns improving?
Cashflow 9
Earnings quality: real cash, not paper profit
Fin. Strength 100
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 46
Calm price path (market factor)
Momentum 33
Price trend over the last 3–12 months (market factor)
52W Momentum 32
Distance to the 52-week high (market factor)
Net Issuance 80
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

Zhuhai Raysharp Technology Co.,Ltd. engages in the research and development, production, and sale of software and hardware of security video surveillance products. It offers front-end cameras and back-end hard disk recorders; and series of network HD cameras, coaxial HD cameras, network HD DVRs, and coaxial HD DVRs.

Full company description

Zhuhai Raysharp Technology Co.,Ltd. engages in the research and development, production, and sale of software and hardware of security video surveillance products. It offers front-end cameras and back-end hard disk recorders; and series of network HD cameras, coaxial HD cameras, network HD DVRs, and coaxial HD DVRs. The company's products are primarily used in consumer fields, such as homes, communities, enterprises, shops, vehicles, as well as engineering markets such as government agencies, public security, finance, electricity, education, utilities, and large commercial complexes. It operates in North America, Europe, and Asia, as well as to Oceania, South America, and Africa. The company was founded in 2007 and is based in Zhuhai, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Zhuhai Raysharp Technology Co reported revenue of ¥469M in FY2025 versus ¥868M in FY2021, a compound −14.2%/yr. Reported net income was ¥26.9M in FY2025, compounding −21.9%/yr from FY2021.

Growth Quality 14/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
469M CNY
Latest YoY
−32.1%
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.
−16.1%
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.
−13.0%
Avg. growth/yr (6Y) 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.
−9.2%
Revenue −14.2%/yr
FY21 ¥868M
FY22 ¥795M
FY23 ¥688M
FY24 ¥691M
FY25 ¥469M
Net income −21.9%/yr
FY21 ¥72.3M
FY22 ¥103M
FY23 ¥92.5M
FY24 ¥71.3M
FY25 ¥26.9M

301042 screens 77% overvalued. Compare with ASSA ABLOY AB →

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). "Zhuhai Raysharp Technology Co Fair Value". https://www.fairvalue-calculator.com/stock/301042

Peer Group

Security & Protection Services · 113 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 57 · Above median
Fair Value upside −77% · Bottom 25%
Return on equity (TTM) 3% · Below median
Return on assets 2% · Below median
Net margin (TTM) 6% · Above median
Operating margin (TTM) 8% · Above median
Revenue growth 77% · Top 25%
Dividend yield (TTM) 0.4% · Bottom 25%
Debt / equity 0.02× · Lower than median

Valuation Multiples vs Security & Protection Services median · lower = cheaper

P/E (TTM) 227.0× · Pricier than 75% of peers
P/B 6.61× · Pricier than 75% of peers
P/S (TTM) 12.87× · 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 30
FUTURE 100 · sector 38
PAST 12 · sector 19
HEALTH 99 · sector 99
DIVIDEND 8 · sector 49

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 Security & Protection Services stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
ASSA ABLOY AB ASSAB kr 360.50 kr 269.97 -25%
Verisure plc VSURE €9.33 €12.40 +33%
Allegion plc ALLE $166.11 $127.80 -23%
Securitas AB SECUB kr 147.90 kr 186.34 +26%
Zhejiang Dahua Technology Co 002236 ¥16.46 ¥31.47 +91%
MSA Safety Incorporated MSA $192.04 $116.42 -39%
ADT Inc ADT $7.31 $16.68 +128%
The Brink's Company BCO $113.96 $121.18 +6%
Brady Corporation BRC $95.12 $72.32 -24%
The GEO Group GEO $31.45 $25.50 -19%

Compare Zhuhai Raysharp Technology 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 High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Zhuhai Raysharp Technology Co (301042) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ¥7.80 versus a price of ¥33.88, about −77% (overvalued).
What is the fair value of 301042?
Our model-based fair value for Zhuhai Raysharp Technology Co is ¥7.80 (as of Aug 13, 2026), built from audited fundamentals. The current price is ¥33.88.
What is the quality score of 301042?
Zhuhai Raysharp Technology Co has a Quality Score of 57/100. 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 Zhuhai Raysharp Technology Co (301042)?
Zhuhai Raysharp Technology Co reported trailing-twelve-month revenue of about 546M CNY (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 301042?
The net profit margin of Zhuhai Raysharp Technology Co is about 5.7%, meaning it keeps roughly 5.7% of revenue as net income. Based on the latest reported figures.
Does Zhuhai Raysharp Technology Co pay a dividend?
Zhuhai Raysharp Technology Co currently shows a dividend yield of about 0.38% relative to its recent price (as of Aug 13, 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 Zhuhai Raysharp Technology 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.