EN DE

Jiangyin Pivot Automotive Products Co (301181) Fair Value & Analysis

Consumer Cyclical · CN · Market cap 4.2B CNY

JP Jiangyin Pivot Automotive Products Co 301181 · SHE
Price¥22.39
Fair Value¥10.73
Upside-52.1%
Quality52/100
Watch Jiangyin Pivot Automotive Products Co for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Highly profitable · 20.9% net margin
generates free cash flow
1.91% dividend yield
Trails peers (5/13)
Moderate moat 59/100
Evidence: High Range ¥7.63 – ¥14.28 Share as image

Fair value as of: Jul 9, 2026

From 24 valuation models · updated 32 days ago

A solid business, but screening 52% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥14.28). The favourable scenario is already priced in.
  • Solid but not exceptional quality (52/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (¥7.63 to ¥14.28) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (4 years)

¥40.47 ¥11.59 Fair Value ¥10.73 Feb 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

53‑month range ¥11.59 – ¥40.47 · fair‑value band ¥7.63 – ¥14.28 · the ¥22.39 price screens above the ¥10.73 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

Jiangyin Pivot Automotive Products Co (301181) currently trades at ¥22.39, while our model-based Fair Value estimate is ¥10.73, implying the stock looks roughly 52.1% overvalued today. The Quality Score stands at 52/100 (solid quality), in the Consumer Cyclical 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, Jiangyin Pivot Automotive Products Co generated revenue of 541M CNY at a net margin of 20.9%. Revenue declined 6.8% year over year. It earns a return on equity of 7.6%. The balance sheet holds a net cash position of 234M CNY. Fundamentals as of Jul 9, 2026

Our scenario range runs from ¥7.63 (bear case) to ¥14.28 (bull case); at ¥22.39, 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 45% below its 52-week high and 28% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -44% fair-value upside, at -52%, 301181 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 ¥8.00 ¥8.55 ¥9.53 76
Growth DCF ¥7.97 ¥10.30 ¥13.44 72
Growth-Adj P/E ¥10.34 ¥14.78 ¥19.21 68
All 24 models by family
DCF Models
FCF DCF ¥7.87 ¥10.47 ¥14.16 38
Owner Earnings ¥9.90 ¥13.47 ¥18.54 31
5Y Revenue Exit ¥6.24 ¥7.98 ¥10.10 39
5Y EBITDA Exit ¥9.15 ¥13.30 ¥18.04 41
5Y P/E Exit ¥11.68 ¥17.92 ¥24.35 38
10Y Revenue Exit ¥6.72 ¥8.40 ¥10.49 36
10Y EBITDA Exit ¥8.61 ¥11.97 ¥16.29 37
10Y P/E Exit ¥10.17 ¥15.07 ¥20.91 35
Earnings-Based
Graham-Dodd ¥5.38 ¥14.93 ¥19.62 54
Lynch FV ¥2.99 ¥4.28 ¥5.56 50
PEG = 1.0 ¥2.99 ¥4.28 ¥5.56 46
EPV ¥8.33 ¥9.27 ¥10.07 59
Multiples
P/E Multiple ¥13.04 ¥17.39 ¥21.74 63
P/S Multiple ¥3.29 ¥4.39 ¥5.49 58
P/B Multiple ¥10.08 ¥13.44 ¥16.80 55
EV/EBIT ¥12.80 ¥16.27 ¥19.74 53
EV/EBITDA ¥10.90 ¥13.74 ¥16.57 54
EV/Revenue ¥5.47 ¥6.78 ¥8.10 43
Asset-Based
NCAV (Graham) ¥4.86 ¥6.52 ¥9.73 50
Growth DCF
Growth DCF ¥7.97 ¥10.30 ¥13.44 72
Rev-Margin DCF ¥6.24 ¥8.04 ¥10.08 67
Economic Profit
Residual Income ¥8.00 ¥8.55 ¥9.53 76
ROIC Compounder ¥8.33 ¥9.27 ¥10.37 67
Growth Earnings
Growth-Adj P/E ¥10.34 ¥14.78 ¥19.21 68

Widest divergence: Growth Earnings (¥14.78) versus Earnings-Based (¥4.28). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) 541M CNY
Revenue growth (YoY) -6.8%
Net margin 20.9%
Return on equity 7.6%
Free cash flow 78.3M CNY FY2025
P/E ratio 37.6
More key figures
Operating margin 22.2%
EPS (TTM) ¥0.7500
Dividend yield 1.9%
EPS growth (YoY) -18.5%
Net cash 234M CNY FY2024

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

Quality Score breakdown

Overall quality 52/100

Of which business quality 53 · Market factors (momentum, volatility) 35

Profitability 42
Margins and returns on capital today
Quality Growth 37
Are margins and returns improving?
Cashflow 56
Earnings quality: real cash, not paper profit
Fin. Strength 94
Balance sheet, leverage, solvency risk
Investment 76
Disciplined investing over empire-building
Low Volatility 45
Calm price path (market factor)
Momentum 26
Price trend over the last 3–12 months (market factor)
52W Momentum 39
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

Jiangyin Pivot Automotive Products Co., Ltd. manufactures and sells automotive nylon pipes and connectors in China. It provides power system connecting pipes, cooling system connecting pipes, connectors, etc. The company was founded in 2009 and is headquartered in Jiangyin, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Jiangyin Pivot Automotive Products Co reported revenue of ¥549M in FY2025 versus ¥479M in FY2021, a compound +3.5%/yr. Reported net income was ¥119M in FY2025, compounding +4.0%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
549M CNY
Latest YoY
+7.0%
Avg. growth/yr (3Y)
+2.0%
Avg. growth/yr (5Y)
−2.8%
Avg. growth/yr (8Y)
+9.4%
Revenue +3.5%/yr
FY21 ¥479M
FY22 ¥518M
FY23 ¥571M
FY24 ¥514M
FY25 ¥549M
Net income +4.0%/yr
FY21 ¥101M
FY22 ¥121M
FY23 ¥149M
FY24 ¥122M
FY25 ¥119M

301181 screens 52% overvalued. Compare with Hyundai Mobis 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). "Jiangyin Pivot Automotive Products Co Fair Value". https://www.fairvalue-calculator.com/stock/301181

Peer Group

Auto Parts · 642 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 52 · Below median
Fair Value upside −52% · Bottom 25%
Return on equity (TTM) 8% · Above median
Return on assets 4% · Above median
Net margin (TTM) 21% · Top 25%
Operating margin (TTM) 22% · Top 25%
Revenue growth -7% · Bottom 25%
Dividend yield (TTM) 1.9% · Above median

Valuation Multiples vs Auto Parts median · lower = cheaper

P/E (TTM) 37.6× · Pricier than median
P/B 2.90× · Pricier than median
P/S (TTM) 7.83× · Pricier than 75% of peers
P/FCF 8.0× · Pricier than 75% of peers
EV/EBITDA 30.4× · 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 17
FUTURE 0 · sector 23
PAST 30 · sector 26
HEALTH 0 · sector 95
DIVIDEND 38 · sector 30

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

Stock Price Fair Value vs Fair Value
Hyundai Mobis Co 012330 482,000 KRW 678,420 KRW +41%
Magna International Inc MGAN 1,122 MXN 1,172 MXN +4%
Samvardhana Motherson International Limited MOTHERSON ₹144.17 ₹80.63 -44%
Bosch Limited BOSCHLTD ₹41,110 ₹14,004 -66%
Bharat Forge Limited BHARATFORG ₹2,117 ₹441.74 -79%
Uno Minda Limited UNOMINDA ₹1,158 ₹426.57 -63%
Schaeffler India Limited SCHAEFFLER ₹4,135 ₹1,412 -66%
Hankook Tire & Technology Co 161390 73,600 KRW 196,479 KRW +167%
MRF Limited MRF ₹131,025 ₹125,849 -4%
Sona BLW Precision Forgings Limited SONACOMS ₹792.00 ₹207.06 -74%

Compare Jiangyin Pivot Automotive Products Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical 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 Jiangyin Pivot Automotive Products Co (301181) overvalued or undervalued?
As of Jul 9, 2026, our model estimates a fair value of ¥10.73 versus a price of ¥22.39, about −52% (overvalued).
What is the fair value of 301181?
Our model-based fair value for Jiangyin Pivot Automotive Products Co is ¥10.73 (as of Jul 9, 2026), built from audited fundamentals. The current price is ¥22.39.
What is the quality score of 301181?
Jiangyin Pivot Automotive Products Co has a Quality Score of 52/100. 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 Jiangyin Pivot Automotive Products Co (301181)?
Jiangyin Pivot Automotive Products Co reported trailing-twelve-month revenue of about 541M CNY (latest available figure, as of Jul 9, 2026).
What is the net profit margin of 301181?
The net profit margin of Jiangyin Pivot Automotive Products Co is about 20.9%, meaning it keeps roughly 20.9% of revenue as net income. Based on the latest reported figures.
Does Jiangyin Pivot Automotive Products Co pay a dividend?
Jiangyin Pivot Automotive Products Co currently shows a dividend yield of about 1.91% 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 Jiangyin Pivot Automotive Products 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.