EN DE

Guangdong Real-Design Intelligent Technology Co (301135) Fair Value & Analysis

Technology · CN · Market cap 2.2B CNY

GR Guangdong Real-Design Intelligent Technology Co 301135 · SHE
Price¥16.70
Fair Value¥7.05
Upside-57.8%
Quality47/100
Watch Guangdong Real-Design Intelligent Technology Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 1.2% net margin
Low debt · generates free cash flow
1.34% dividend yield
Trails peers (3/14)
Narrow moat 23/100
Evidence: High Range ¥3.72 – ¥7.05 Share as image

Fair value as of: Jul 9, 2026

From 23 valuation models · updated 32 days ago

Share price +5.6% over the past month.

Below-average quality, and screening another 58% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥7.05). The favourable scenario is already priced in.
  • Solid but not exceptional quality (47/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (¥3.72 to ¥7.05) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (4 years)

¥25.01 ¥9.82 Fair Value ¥7.05 Apr 2022 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

52‑month range ¥9.82 – ¥25.01 · fair‑value band ¥3.72 – ¥7.05 · the ¥16.70 price screens above the ¥7.05 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

Guangdong Real-Design Intelligent Technology Co (301135) currently trades at ¥16.70, while our model-based Fair Value estimate is ¥7.05, implying the stock looks roughly 57.8% overvalued today. The Quality Score stands at 47/100 (below-average quality), in the Technology 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, Guangdong Real-Design Intelligent Technology Co generated revenue of 1.5B CNY at a net margin of 1.2%. Revenue grew 6.7% year over year. It earns a return on equity of 1.4%. The balance sheet holds a net cash position of 478M CNY. Fundamentals as of Jul 9, 2026

Our scenario range runs from ¥3.72 (bear case) to ¥7.05 (bull case); at ¥16.70, 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 36% below its 52-week high, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -67% fair-value upside, at -58%, 301135 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
Growth DCF ¥9.61 ¥14.43 ¥22.04 80
Residual Income ¥6.60 ¥6.25 ¥4.89 76
Rev-Margin DCF ¥6.81 ¥9.24 ¥12.34 74
All 23 models by family
DCF Models
FCF DCF ¥9.66 ¥14.90 ¥23.48 38
5Y Revenue Exit ¥6.81 ¥9.21 ¥12.32 39
5Y EBITDA Exit ¥8.78 ¥13.21 ¥18.66 41
5Y P/E Exit ¥6.79 ¥9.18 ¥11.80 38
10Y Revenue Exit ¥7.65 ¥10.21 ¥13.85 36
10Y EBITDA Exit ¥9.02 ¥13.05 ¥18.96 37
10Y P/E Exit ¥7.74 ¥10.19 ¥13.43 35
Earnings-Based
Graham-Dodd ¥1.43 ¥6.28 ¥8.59 54
Lynch FV ¥1.62 ¥2.32 ¥3.01 50
PEG = 1.0 ¥1.62 ¥2.32 ¥3.01 46
EPV ¥5.11 ¥5.53 ¥5.89 59
Multiples
P/E Multiple ¥3.15 ¥4.20 ¥5.25 63
P/S Multiple ¥2.68 ¥3.57 ¥4.46 58
P/B Multiple ¥2.68 ¥3.57 ¥4.46 55
EV/EBIT ¥6.84 ¥8.31 ¥9.77 53
EV/EBITDA ¥8.88 ¥11.02 ¥13.16 54
EV/Revenue ¥5.41 ¥6.68 ¥7.95 43
Asset-Based
NCAV (Graham) ¥4.74 ¥6.35 ¥9.48 50
Growth DCF
Growth DCF ¥9.61 ¥14.43 ¥22.04 80
Rev-Margin DCF ¥6.81 ¥9.24 ¥12.34 74
Economic Profit
Residual Income ¥6.60 ¥6.25 ¥4.89 76
ROIC Compounder ¥5.11 ¥5.53 ¥5.89 72
Growth Earnings
Growth-Adj P/E ¥2.60 ¥3.72 ¥4.83 68

Widest divergence: DCF Models (¥10.21) versus Earnings-Based (¥2.32). Highest evidence: Growth DCF (80).

Notify me when 301135 reaches fair value

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

Key figures & financial health

Revenue (TTM) 1.5B CNY
Revenue growth (YoY) +6.7%
Net margin 1.2%
Return on equity 1.4%
Free cash flow 78.0M CNY FY2025
P/E ratio 132.7
More key figures
Operating margin -1.7%
EPS (TTM) ¥0.1300
Dividend yield 1.3%
EPS growth (YoY) -74.5%
Net cash 478M CNY FY2024

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

Quality Score breakdown

Overall quality 47/100

Of which business quality 50 · Market factors (momentum, volatility) 31

Profitability 28
Margins and returns on capital today
Quality Growth 49
Are margins and returns improving?
Cashflow 51
Earnings quality: real cash, not paper profit
Fin. Strength 86
Balance sheet, leverage, solvency risk
Investment 89
Disciplined investing over empire-building
Low Volatility 75
Calm price path (market factor)
Momentum 15
Price trend over the last 3–12 months (market factor)
52W Momentum 6
Distance to the 52-week high (market factor)
Net Issuance 0
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

Guangdong Real-Design Intelligent Technology Co., Ltd researches and develops, produces, and sells home appliance intelligent controllers.

Full company description

Guangdong Real-Design Intelligent Technology Co., Ltd researches and develops, produces, and sells home appliance intelligent controllers. The company provides smart controllers for various types of small household appliances, such as kitchen appliances, environmental appliances, electric vehicle, lithium energy storage, motors and power tools, medical and health products, smart homes, and other appliances. It offers terminal products. Guangdong Real-Design Intelligent Technology Co., Ltd was founded in 1997 and is headquartered in Foshan, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Guangdong Real-Design Intelligent Technology Co reported revenue of ¥1.4B in FY2025 versus ¥1.3B in FY2021, a compound +2.0%/yr. Reported net income was ¥27.2M in FY2025, compounding −23.8%/yr from FY2021.

Growth Quality 65/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
1.4B CNY
Latest YoY
+13.6%
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.
+11.5%
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.
+5.6%
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.
+8.2%
Revenue +2.0%/yr
FY21 ¥1.3B
FY22 ¥1.0B
FY23 ¥1.1B
FY24 ¥1.3B
FY25 ¥1.4B
Net income −23.8%/yr
FY21 ¥80.9M
FY22 ¥44.5M
FY23 ¥40.9M
FY24 ¥38.2M
FY25 ¥27.2M

301135 screens 58% overvalued. Compare with NVIDIA 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). "Guangdong Real-Design Intelligent Technology Co Fair Value". https://www.fairvalue-calculator.com/stock/301135

Peer Group

Semiconductors · 318 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 47 · Below median
Fair Value upside −64% · Below median
Return on equity (TTM) 1% · Below median
Return on assets 1% · Below median
Net margin (TTM) 1% · Below median
Operating margin (TTM) -2% · Below median
Revenue growth 7% · Below median
Dividend yield (TTM) 1.3% · Above median
Debt / equity 0.12× · Higher than median

Valuation Multiples vs Semiconductors median · lower = cheaper

P/E (TTM) 132.7× · Pricier than 75% of peers
P/B 1.82× · Cheaper than median
P/S (TTM) 1.54× · Cheaper than median
P/FCF 4.3× · Pricier than median
EV/EBITDA 29.2× · 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 34 · sector 60
PAST 5 · sector 25
HEALTH 94 · sector 97
DIVIDEND 27 · sector 22

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

Stock Price Fair Value vs Fair Value
NVIDIA Corporation NVDA $211.80 $96.91 -54%
Taiwan Semiconductor Manufacturing Company TSM $398.37 $207.49 -48%
Broadcom Inc 1AVGO €367.75 €121.25 -67%
Micron Technology, Inc 1MU €784.90 €185.67 -76%
SK hynix Inc 000660 2,082,000 KRW 1,109,311 KRW -47%
Advanced Micro Devices, Inc 1AMD €425.20 €56.33 -87%
Intel Corporation INTC C$68.40 C$9.82 -86%
Texas Instruments Incorporated TXN $311.46 $59.75 -81%
MediaTek Inc 2454 3,740 TWD 1,163 TWD -69%
SK Square Co 402340 1,212,000 KRW 868,000 KRW -28%

Compare Guangdong Real-Design Intelligent Technology Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Technology 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 Guangdong Real-Design Intelligent Technology Co (301135) overvalued or undervalued?
As of Jul 9, 2026, our model estimates a fair value of ¥7.05 versus a price of ¥16.70, about −58% (overvalued).
What is the fair value of 301135?
Our model-based fair value for Guangdong Real-Design Intelligent Technology Co is ¥7.05 (as of Jul 9, 2026), built from audited fundamentals. The current price is ¥16.70.
What is the quality score of 301135?
Guangdong Real-Design Intelligent Technology Co has a Quality Score of 47/100. 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 Guangdong Real-Design Intelligent Technology Co (301135)?
Guangdong Real-Design Intelligent Technology Co reported trailing-twelve-month revenue of about 1.5B CNY (latest available figure, as of Jul 9, 2026).
What is the net profit margin of 301135?
The net profit margin of Guangdong Real-Design Intelligent Technology Co is about 1.2%, meaning it keeps roughly 1.2% of revenue as net income. Based on the latest reported figures.
Does Guangdong Real-Design Intelligent Technology Co pay a dividend?
Guangdong Real-Design Intelligent Technology Co currently shows a dividend yield of about 1.34% 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 Guangdong Real-Design Intelligent 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.