EN DE

Ruijie Networks Co (301165) Fair Value & Analysis

Technology · CN · Market cap 114B CNY

RN Ruijie Networks Co 301165 · SHE
Price¥119.18
Fair Value¥12.51
Upside-89.5%
Quality74/100
Watch Ruijie Networks Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 4.8% net margin
generates free cash flow
0.38% dividend yield
Mixed vs. peers (6/12)
Moderate moat 46/100
Evidence: High Range ¥9.38 – ¥15.63 Share as image

Fair value as of: Jul 16, 2026

From 26 valuation models · updated 22 days ago

Share price +26.1% over the past month.

A solid business, but screening 90% overvalued on our models.

What matters now

  • A high-quality business (quality 74/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case (¥15.63). The favourable scenario is already priced in.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (4 years)

¥132.00 ¥12.60 Fair Value ¥12.51 Nov 2022 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

44‑month range ¥12.60 – ¥132.00 · fair‑value band ¥9.38 – ¥15.63 · the ¥119.18 price screens above the ¥12.51 fair value. Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

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

Analysis

Ruijie Networks Co (301165) currently trades at ¥119.18, while our model-based Fair Value estimate is ¥12.51, implying the stock looks roughly 89.5% overvalued today. We read business quality at 74/100 (solid 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, Ruijie Networks Co generated revenue of 14.8B CNY at a net margin of 4.8%. Revenue grew 18.3% year over year. It earns a return on equity of 14.5%. Net debt stands at 43.0M CNY. Fundamentals as of Jul 16, 2026

Our scenario range runs from ¥9.38 (bear case) to ¥15.63 (bull case); at ¥119.18, 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 near its 52-week high and 236% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -61% fair-value upside, at -90%, 301165 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 BearBaseBull Evidence
Highest evidence
Residual Income ¥4.37 ¥5.45 ¥12.25 76
Growth DCF ¥22.33 ¥43.53 ¥82.55 72
Gordon GGM ¥2.84 ¥5.90 ¥9.36 70
All 26 models by family
DCF Models
FCF DCF ¥23.13 ¥39.33 ¥82.91 38
Owner Earnings ¥11.59 ¥23.05 ¥46.21 31
5Y Revenue Exit ¥12.77 ¥20.16 ¥31.74 39
5Y EBITDA Exit ¥14.44 ¥23.88 ¥37.90 41
5Y P/E Exit ¥14.41 ¥24.49 ¥36.79 38
10Y Revenue Exit ¥15.59 ¥24.95 ¥37.40 36
10Y EBITDA Exit ¥17.01 ¥27.97 ¥46.11 37
10Y P/E Exit ¥16.99 ¥27.91 ¥45.07 35
Earnings-Based
Graham-Dodd ¥4.25 ¥27.55 ¥38.54 54
Lynch FV ¥8.00 ¥11.43 ¥14.86 50
PEG = 1.0 ¥8.00 ¥11.43 ¥14.86 46
EPV ¥7.51 ¥8.47 ¥9.30 59
Dividend Discount
Gordon GGM ¥2.84 ¥5.90 ¥9.36 70
DDM Multi-Stage ¥2.84 ¥4.98 ¥6.19 61
Multiples
P/E Multiple ¥9.38 ¥12.51 ¥15.63 63
P/S Multiple ¥7.97 ¥10.63 ¥13.29 58
P/B Multiple ¥7.97 ¥10.63 ¥13.29 55
EV/EBIT ¥11.47 ¥14.69 ¥17.92 53
EV/EBITDA ¥11.21 ¥14.35 ¥17.49 54
EV/Revenue ¥8.31 ¥11.11 ¥13.90 43
Asset-Based
NCAV (Graham) ¥2.24 ¥3.00 ¥4.48 50
Growth DCF
Growth DCF ¥22.33 ¥43.53 ¥82.55 72
Rev-Margin DCF ¥12.77 ¥20.55 ¥31.76 67
Economic Profit
Residual Income ¥4.37 ¥5.45 ¥12.25 76
ROIC Compounder ¥8.82 ¥11.94 ¥16.33 67
Growth Earnings
Growth-Adj P/E ¥11.02 ¥15.75 ¥20.47 68

Widest divergence: DCF Models (¥24.49) versus Asset-Based (¥3.00). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) 14.8B CNY
Revenue growth (YoY) +18.3%
Net margin 4.8%
Return on equity 14.5%
Free cash flow 1.6B CNY FY2025
P/E ratio 99.6
More key figures
Operating margin 5.8%
EPS (TTM) ¥0.6400
Dividend yield 0.6%
EPS growth (YoY) +14.4%
Net debt 43.0M CNY FY2025

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 74/100

Of which business quality 72 · Market factors (momentum, volatility) 83

Profitability 64
Margins and returns on capital today
Quality Growth 69
Are margins and returns improving?
Cashflow 73
Earnings quality: real cash, not paper profit
Fin. Strength 84
Balance sheet, leverage, solvency risk
Investment 78
Disciplined investing over empire-building
Low Volatility 44
Calm price path (market factor)
Momentum 100
Price trend over the last 3–12 months (market factor)
52W Momentum 100
Distance to the 52-week high (market factor)
Net Issuance 60
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

Ruijie Networks Co., Ltd. engages in the design, research, and sale of network equipment, network security products, and cloud desktop solutions in China and internationally.

Full company description

Ruijie Networks Co., Ltd. engages in the design, research, and sale of network equipment, network security products, and cloud desktop solutions in China and internationally. The company offers switches, such as campus network, and data center and cloud computing, as well as SDN, industry selected exchange series, and accessories; core, aggregation, access, and mobile routers; and access point products, including launch-type wireless, wall-mounted wireless, smart wireless, outdoor wireless, scenario-based wireless, wireless controller, industry-selected wireless series, and wireless management and applications. It also provides cloud desktop products comprising cloud terminal series, cloud server series, cloud desktop software series, and accessories series; and big data security platform, firewall, security gateway, testing and management security, and secure cloud products. In addition, the company offers network management products, and IT operations and maintenance products; identity management products consisting of safety management series, operations management series, and identity platform; infrastructure, basic maintenance, operation and maintenance management, whole service network, security, spare parts and expansion, and training and certification services. It serves telecommunications, internet, education, healthcare, manufacturing, and commerce industries. The company was founded in 2000 and is headquartered in Beijing, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Ruijie Networks Co reported revenue of ¥14.3B in FY2025 versus ¥9.2B in FY2021, a compound +11.6%/yr. Reported net income was ¥696M in FY2025, compounding +11.1%/yr from FY2021.

Growth Quality 95/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
14.3B CNY
Latest YoY
+22.0%
Avg. growth/yr (3Y)
+8.0%
Avg. growth/yr (5Y)
+16.3%
Avg. growth/yr (8Y)
+18.0%
Revenue +11.6%/yr
FY21 ¥9.2B
FY22 ¥11.3B
FY23 ¥11.5B
FY24 ¥11.7B
FY25 ¥14.3B
Net income +11.1%/yr
FY21 ¥458M
FY22 ¥552M
FY23 ¥401M
FY24 ¥574M
FY25 ¥696M

301165 screens 90% overvalued. Compare with Cisco Systems, 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). "Ruijie Networks Co Fair Value". https://www.fairvalue-calculator.com/stock/301165

Peer Group

Communication Equipment · 284 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 74 · Top 25%
Fair Value upside −90% · Bottom 25%
Return on equity (TTM) 14% · Top 25%
Return on assets 5% · Top 25%
Net margin (TTM) 5% · Above median
Operating margin (TTM) 6% · Above median
Revenue growth 18% · Above median
Dividend yield (TTM) 0.4% · Bottom 25%

Valuation Multiples vs Communication Equipment median · lower = cheaper

P/E (TTM) 159.7× · Pricier than 75% of peers
P/B 22.81× · Pricier than 75% of peers
P/S (TTM) 7.70× · Pricier than 75% of peers
P/FCF 10.7× · 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 92 · sector 30
PAST 58 · sector 15
HEALTH 0 · sector 98
DIVIDEND 8 · sector 27

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 Communication Equipment stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
Cisco Systems, Inc CSCO $119.25 $43.05 -64%
Zhongji Innolight Co 300308 ¥1,094 ¥171.09 -84%
Foxconn Industrial Internet Co 601138 ¥56.50 ¥28.65 -49%
Eoptolink Technology Inc 300502 ¥482.88 ¥155.05 -68%
Nokia Oyj NOK $11.25 $2.67 -76%
Motorola Solutions, Inc MSI $413.31 $190.43 -54%
Suzhou TFC Optical Communication Co 300394 ¥244.13 ¥32.04 -87%
Telefonaktiebolaget LM Ericsson (publ), ERIC $11.72 $15.96 +36%
Accton Technology Corporation 2345 2,090 TWD 846.28 TWD -60%
ZTE Corporation 000063 ¥40.00 ¥15.75 -61%

Compare Ruijie Networks 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 Ruijie Networks Co (301165) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of ¥12.51 versus a price of ¥119.18, about −90% (overvalued).
What is the fair value of 301165?
Our model-based fair value for Ruijie Networks Co is ¥12.51 (as of Jul 16, 2026), built from audited fundamentals. The current price is ¥119.18.
What is the quality score of 301165?
Ruijie Networks Co has a Quality Score of 74/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of Ruijie Networks Co (301165)?
Ruijie Networks Co reported trailing-twelve-month revenue of about 14.8B CNY (latest available figure, as of Jul 16, 2026).
What is the net profit margin of 301165?
The net profit margin of Ruijie Networks Co is about 4.8%, meaning it keeps roughly 4.8% of revenue as net income. Based on the latest reported figures.
Does Ruijie Networks Co pay a dividend?
Ruijie Networks Co currently shows a dividend yield of about 0.58% relative to its recent price (as of Jul 16, 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 Ruijie Networks 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.