EN DE

Runa Smart Equipment Co (301129) Fair Value & Analysis

Industrials · CN · Market cap 3.2B CNY

RS Runa Smart Equipment Co 301129 · SHE
Price¥20.92
Fair Value¥14.48
Upside-30.8%
Quality62/100
Watch Runa Smart Equipment Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 20.0% net margin
generates free cash flow
1.35% dividend yield
Mixed vs. peers (7/13)
Narrow moat 42/100
Evidence: High Range ¥10.72 – ¥17.82 Share as image

Fair value as of: Jul 9, 2026

From 24 valuation models · updated 32 days ago

Fair value updated Jul 9, 2026, revised from ¥15.05 to ¥14.48 (−3.8%) since Jun 24, 2026. Share price +4.5% over the past month.

A solid business, but screening 31% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥17.82). The favourable scenario is already priced in.
  • Solid but not exceptional quality (62/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥48.66 ¥12.01 Fair Value ¥14.48 Nov 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

57‑month range ¥12.01 – ¥48.66 · fair‑value band ¥10.72 – ¥17.82 · the ¥20.92 price screens above the ¥14.48 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

Runa Smart Equipment Co (301129) currently trades at ¥20.92, while our model-based Fair Value estimate is ¥14.48, implying the stock looks roughly 30.8% overvalued today. The Quality Score stands at 62/100 (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, Runa Smart Equipment Co generated revenue of 545M CNY at a net margin of 20.0%. Revenue grew 36.1% year over year. It earns a return on equity of 6.1%. The balance sheet holds a net cash position of 154M CNY. Fundamentals as of Jul 9, 2026

Our scenario range runs from ¥10.72 (bear case) to ¥17.82 (bull case); at ¥20.92, 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 40% below its 52-week high and 1% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -48% fair-value upside, at -31%, 301129 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 BearBaseBull Evidence
Highest evidence
Residual Income ¥10.49 ¥10.73 ¥10.62 76
Growth DCF ¥6.72 ¥10.60 ¥17.16 72
Growth-Adj P/E ¥11.99 ¥17.13 ¥22.27 68
All 24 models by family
DCF Models
FCF DCF ¥6.83 ¥11.14 ¥19.33 38
Owner Earnings ¥10.65 ¥18.60 ¥32.82 31
5Y Revenue Exit ¥6.91 ¥11.24 ¥17.34 39
5Y EBITDA Exit ¥10.14 ¥18.23 ¥28.89 41
5Y P/E Exit ¥11.52 ¥21.23 ¥32.92 38
10Y Revenue Exit ¥6.66 ¥10.80 ¥17.59 36
10Y EBITDA Exit ¥8.98 ¥15.95 ¥27.50 37
10Y P/E Exit ¥9.89 ¥18.15 ¥30.96 35
Earnings-Based
Graham-Dodd ¥5.44 ¥29.58 ¥41.01 54
Lynch FV ¥8.21 ¥11.72 ¥15.24 50
PEG = 1.0 ¥8.21 ¥11.72 ¥15.24 46
EPV ¥8.33 ¥9.35 ¥10.22 59
Multiples
P/E Multiple ¥12.60 ¥16.80 ¥21.01 63
P/S Multiple ¥5.96 ¥7.95 ¥9.94 58
P/B Multiple ¥10.20 ¥13.60 ¥17.00 55
EV/EBIT ¥11.92 ¥15.26 ¥18.60 53
EV/EBITDA ¥12.35 ¥15.82 ¥19.30 54
EV/Revenue ¥6.92 ¥9.07 ¥11.21 43
Asset-Based
NCAV (Graham) ¥6.77 ¥9.08 ¥13.55 50
Growth DCF
Growth DCF ¥6.72 ¥10.60 ¥17.16 72
Rev-Margin DCF ¥6.91 ¥11.07 ¥16.74 67
Economic Profit
Residual Income ¥10.49 ¥10.73 ¥10.62 76
ROIC Compounder ¥8.33 ¥9.35 ¥10.22 67
Growth Earnings
Growth-Adj P/E ¥11.99 ¥17.13 ¥22.27 68

Widest divergence: Growth Earnings (¥17.13) versus Asset-Based (¥9.08). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) 545M CNY
Revenue growth (YoY) +36.1%
Net margin 20.0%
Return on equity 6.1%
Free cash flow 51.2M CNY FY2025
P/E ratio 29.6
More key figures
Operating margin -182%
EPS (TTM) ¥0.8000
Dividend yield 1.4%
EPS growth (YoY) +98.9%
Net cash 154M CNY FY2024

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

Quality Score breakdown

Overall quality 62/100

Of which business quality 62 · Market factors (momentum, volatility) 28

Profitability 38
Margins and returns on capital today
Quality Growth 64
Are margins and returns improving?
Cashflow 43
Earnings quality: real cash, not paper profit
Fin. Strength 88
Balance sheet, leverage, solvency risk
Investment 73
Disciplined investing over empire-building
Low Volatility 54
Calm price path (market factor)
Momentum 21
Price trend over the last 3–12 months (market factor)
52W Momentum 9
Distance to the 52-week high (market factor)
Net Issuance 74
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

Runa Smart Equipment Co., Ltd. provides smart heating solutions in China. It offers metering control, energy-consumption analysis, heating network monitoring, dispatching command and management, central control console, whole network balance, geographic information, customer service, operation and maintenance management, equipment management, room …

Full company description

Runa Smart Equipment Co., Ltd. provides smart heating solutions in China. It offers metering control, energy-consumption analysis, heating network monitoring, dispatching command and management, central control console, whole network balance, geographic information, customer service, operation and maintenance management, equipment management, room temperature prediction, and AI algorithm training systems products. The company also provides modular heat exchangers, ultrasonic heat meters smart IoT data terminals, intelligent control cabinets, intelligent balancing valves, and intelligent temperature control products. In addition, it offers energy-saving heating, room temperature monitoring, metering control plan, energy performance contract, pipeline network safety monitoring program, and second network intelligent balancing solutions, as well as intelligent control solutions for thermal power station. The company was founded in 2008 and is based in Hefei, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Runa Smart Equipment Co reported revenue of ¥540M in FY2025 versus ¥530M in FY2021, a compound +0.5%/yr. Reported net income was ¥109M in FY2025, compounding −10.7%/yr from FY2021.

Growth Quality 66/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
540M CNY
Latest YoY
+26.2%
Avg. growth/yr (3Y)
−5.9%
Avg. growth/yr (5Y)
+5.4%
Avg. growth/yr (8Y)
+16.4%
Revenue +0.5%/yr
FY21 ¥530M
FY22 ¥647M
FY23 ¥432M
FY24 ¥428M
FY25 ¥540M
Net income −10.7%/yr
FY21 ¥171M
FY22 ¥201M
FY23 ¥67.2M
FY24 ¥76.7M
FY25 ¥109M

301129 screens 31% 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). "Runa Smart Equipment Co Fair Value". https://www.fairvalue-calculator.com/stock/301129

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 62 · Top 25%
Fair Value upside −31% · Above median
Return on equity (TTM) 6% · Below median
Return on assets 3% · Below median
Net margin (TTM) 20% · Top 25%
Operating margin (TTM) -182% · Bottom 25%
Revenue growth 36% · Top 25%
Dividend yield (TTM) 1.4% · Above median

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

P/E (TTM) 29.6× · Cheaper than median
P/B 1.75× · Cheaper than median
P/S (TTM) 5.91× · Pricier than 75% of peers
P/FCF 9.3× · Pricier than median
EV/EBITDA 24.8× · 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 0
FUTURE 100 · sector 57
PAST 25 · sector 26
HEALTH 0 · sector 97
DIVIDEND 27 · sector 18

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 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 Runa Smart Equipment 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 Runa Smart Equipment Co (301129) overvalued or undervalued?
As of Jul 9, 2026, our model estimates a fair value of ¥14.48 versus a price of ¥20.92, about −31% (overvalued).
What is the fair value of 301129?
Our model-based fair value for Runa Smart Equipment Co is ¥14.48 (as of Jul 9, 2026), built from audited fundamentals. The current price is ¥20.92.
What is the quality score of 301129?
Runa Smart Equipment Co has a Quality Score of 62/100. 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 Runa Smart Equipment Co (301129)?
Runa Smart Equipment Co reported trailing-twelve-month revenue of about 545M CNY (latest available figure, as of Jul 9, 2026).
What is the net profit margin of 301129?
The net profit margin of Runa Smart Equipment Co is about 20.0%, meaning it keeps roughly 20.0% of revenue as net income. Based on the latest reported figures.
Does Runa Smart Equipment Co pay a dividend?
Runa Smart Equipment Co currently shows a dividend yield of about 1.35% 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 Runa Smart Equipment 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.