Kunshan Asia Aroma Corp. Ltd. (301220) fair value: what the stock is really worth
As of Sep 22, 2026: fair value of Kunshan Asia Aroma Corp. Ltd. ¥11.71, price ¥33.45, upside -65.0%, quality 43 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Kunshan Asia Aroma Corp. Ltd. for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
51‑month range ¥16.14 – ¥62.85 · fair‑value band ¥9.70 – ¥14.63 · the ¥33.45 price screens above the ¥11.71 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.
Follow Kunshan Asia Aroma Corp. in your weekly email
Every Wednesday you see whether Kunshan Asia Aroma Corp. is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Kunshan Asia Aroma Corp., Ltd. engages in the research and development, production, and sale of spices and food additives in China.
Show more
Kunshan Asia Aroma Corp., Ltd. engages in the research and development, production, and sale of spices and food additives in China. It offers natural ingredients, which include Acetaldehyde NAT, Octanal NAT, Nonanal NAT, 2-Methylbutyric Acid NAT, Ethyl 2-Methylbutyrate NAT, Vanillin Ex Eugenol NAT, Vanillin Ex Ferulic Acid NAT, Leaf alcohol NAT, Cis-3-Hexenyl Acetate NAT, Cis-3-Hexenyl Butyrate NAT, Citral NAT, a-Ionone NAT, Benzyl Alcohol NAT, Benzaldehyde NAT, Phenylacetic Acid NAT, Phenethyl Alcohol NAT, Methyl Cinnamate NAT, Cocoa Hexenal NAT, Succinic Acid NAT, Diethyl Succinate NAT, Linalool NAT, Raspberry Ketone NAT, Methyl Cyclopentenolone NAT, Maltol NAT, and Melonal NAT. It also provides synthetics ingredients, which includes Ligustral, Allyl Amyl Glycolate, Iso Amyl Acetate, Methyl Pamplemousse, Methyl Atratate, Dimetol, Cyclogalbanate, Fraistone, Leaf alcohol, Cis-3-Hexenyl Acetate, and Cis-3-Hexenyl Salicylate; and cooling products, Menthol Carboxamide and Menthyl Lactate. Its products are used in various industries such as food, tobacco, daily chemicals, medicine, feed, cosmetics, textiles, and leather. The company also exports its products to the United States, Japan, Europe, and internationally. The company was founded in 1996 and is based in Kunshan, China.
Stock analysis
Kunshan Asia Aroma Corp. Ltd. (301220) currently trades at ¥33.45, while our model-based Fair Value estimate is ¥11.71, implying the stock looks roughly 185.8% overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of ¥25.01 per share, and 1 of the 14 models we run sit above the ¥33.45 price.
Bear case: the Economic Profit group reads lowest at ¥5.66, and 13 of the 14 models stay below the price. Evidence for this calculation is medium.
Scenario range: ¥9.70 (bear) to ¥14.63 (bull), the price of ¥33.45 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 43/100 (below-average quality), in the Basic Materials sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Kunshan Asia Aroma Corp. Ltd. reported revenue of 1.0B CNY in FY2025 versus 621M CNY in FY2021, a compound +13.6%/yr. Reported net income was 116M CNY in FY2025, compounding +6.1%/yr from FY2021.
Key figures
Market cap 3.8B CNY (≈ $563M) · P/E ratio 77.8 · P/S ratio 8.69 · EPS (TTM) ¥0.4300 · Dividend yield 0.4% · Net margin 11.2% · Return on equity 2.7% · Return on assets (EBIT) 5.7%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).
What moves the price
The share trades about 31% below its 52-week high and 33% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Basic Materials peers we cover trades at −25% fair-value upside, at −65%, 301220 screens richer than that median.
Fair Value models
Bear ¥9.70Fair Value ¥11.71Bull ¥14.63
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (¥0.2048 per share) are deliberately not added.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 ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.49/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+29.9%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+13.6%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+12.5%
Start year 2020 (pandemic)
Revenue growth 6 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+12.5%
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Basis: EBIT basis.
−13.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year−13.9%
Dividend (yield on the price)0.4%
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.18% → 9%
Compare Kunshan Asia Aroma Corp. Ltd. with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Chemicals · 350 stocks
Beats the industry median on 4/13 measures
Overall it trails its industry peers.
Valuation
Quality Score43 · Below median
Fair Value upside−65% · Bottom 25%
Profitability
Return on equity (TTM)3% · Below median
Return on assets2% · Below median
Net margin (TTM)5% · Above median
Operating margin (TTM)8% · Above median
Growth and dividend
Revenue growth22% · Top 25%
Dividend yield (TTM)0.4% · Bottom 25%
Balance sheet
Debt / equity0.10× · Below median
Valuation Multiplesvs Chemicals median · lower = cheaper
P/E (TTM)77.8× · Priciest 25%
P/B2.15× · Pricier than median
P/S (TTM)3.46× · Priciest 25%
EV/EBITDA28.2× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 0
FUTURE (revenue growth)100· sector 24
PAST (return on equity)11· sector 19
HEALTH (low debt)95· sector 94
DIVIDEND (yield)9· sector 31
VALUE 0: the price sits above our fair-value range.
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). "Kunshan Asia Aroma Corp. Ltd. Fair Value". https://www.fairvalue-calculator.com/stock/301220
Frequently asked questions
Is Kunshan Asia Aroma Corp. Ltd. (301220) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of ¥11.71 versus a price of ¥33.45, about −65% upside (overvalued).
What is the fair value of 301220?
Our model-based fair value for Kunshan Asia Aroma Corp. Ltd. is ¥11.71 (as of Sep 24, 2026), built from audited fundamentals. The current price: ¥33.45.
What is the quality score of 301220?
Kunshan Asia Aroma Corp. Ltd. has a Quality Score of 43/100. 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 price target for Kunshan Asia Aroma Corp. Ltd. (301220)?
Our model-based price target is the fair value of ¥11.71 (as of Sep 24, 2026) from 14 valuation models. Cautious scenario ¥9.70, optimistic scenario ¥14.63. It is a calculation from audited fundamentals, not an analyst target.
What is the Kunshan Asia Aroma Corp. Ltd. stock forecast for 2026?
Our models put fair value at ¥11.71, about −65% upside versus a price of ¥33.45 (overvalued). Cautious scenario ¥9.70, optimistic scenario ¥14.63. The calculation is refreshed regularly with new filings.
What is the revenue of Kunshan Asia Aroma Corp. Ltd. (301220)?
Kunshan Asia Aroma Corp. Ltd. reported trailing-twelve-month revenue of about 1.1B CNY (latest available figure, as of Sep 24, 2026).
Does Kunshan Asia Aroma Corp. Ltd. pay a dividend?
Kunshan Asia Aroma Corp. Ltd. currently shows a dividend yield of about 0.45% relative to its recent price (as of Sep 24, 2026).
What is the intrinsic value of Kunshan Asia Aroma Corp. Ltd. (301220)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Kunshan Asia Aroma Corp. Ltd. it is ¥11.71 per share (as of Sep 24, 2026), against a price of ¥33.45. It is the blended result of 14 valuation models (cash flow, earnings, asset, dividend).
Is Kunshan Asia Aroma Corp. Ltd. stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 301220 trades above its calculated fair value: price ¥33.45, fair value ¥11.71, a gap of about −65% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 301220?
No. The price is what the market pays today (¥33.45); the fair value is what the company's own numbers justify (¥11.71). For Kunshan Asia Aroma Corp. Ltd. the two are ¥21.75 per share apart. That gap is exactly why we show both numbers side by side.
How much is Kunshan Asia Aroma Corp. Ltd. worth?
The market values Kunshan Asia Aroma Corp. Ltd. at about 3.8B CNY (market capitalisation, as of Sep 24, 2026). Per share that is ¥33.45; our models calculate a fair value of ¥11.71 per share.
What do the bullish and bearish scenarios say about 301220?
Our models span a range for Kunshan Asia Aroma Corp. Ltd.: cautious scenario ¥9.70, base ¥11.71, optimistic ¥14.63 per share (as of Sep 24, 2026, price ¥33.45). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 301220?
Kunshan Asia Aroma Corp. Ltd. trades at a price-to-earnings ratio of 77.8 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥11.71 is built from several models across several years. Other multiples: P/B 2.2, P/S 3.5, EV/EBITDA 28.2.
How solid is the balance sheet of Kunshan Asia Aroma Corp. Ltd. (301220)?
Balance-sheet figures for Kunshan Asia Aroma Corp. Ltd. (as of Sep 24, 2026): return on equity 2.7%, debt of 0.10 per unit of equity. They feed the Quality Score of 43/100, which measures business quality independently of the share price.
How far is 301220 from its 52-week high?
Kunshan Asia Aroma Corp. Ltd. trades at ¥33.45, about 31% below its 52-week high of ¥48.19 and 33% above the low of ¥25.16 (as of Sep 22, 2026). Distance from the high says nothing about value: that is what the fair value of ¥11.71 is for.
Which stocks are comparable to Kunshan Asia Aroma Corp. Ltd.?
From the same area (Basic Materials) we also value BASF SE, Saudi Basic Industries Corporation, Ningxia Baofeng Energy Group, Dow Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Kunshan Asia Aroma Corp. Ltd. stock attractive at the current price?
The data as of Sep 24, 2026: price ¥33.45, calculated fair value ¥11.71 (−65%), Quality Score 43/100, from 14 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 301220 calculated?
We run Kunshan Asia Aroma Corp. Ltd. through 14 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of ¥11.71, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.1 % above its aggregate fair value. Kunshan Asia Aroma Corp. Ltd. itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Kunshan Asia Aroma Corp. Ltd. (301220)?
The closing price on Sep 22, 2026 was ¥33.45. Our model-based fair value is ¥11.71, about −65% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Kunshan Asia Aroma Corp. Ltd. right now?
The price sits above even our optimistic bull case (¥14.63). The favourable scenario is already priced in. Weak quality (43/100) and above fair value at the same time, the margin of safety is missing on both counts.
Key figures of Kunshan Asia Aroma Corp. Ltd.
How large is the market capitalisation of Kunshan Asia Aroma Corp. Ltd. (301220)?
The market capitalisation of Kunshan Asia Aroma Corp. Ltd. is 3.8B CNY (≈ $563M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Kunshan Asia Aroma Corp. Ltd. (301220)?
The price-to-sales ratio of Kunshan Asia Aroma Corp. Ltd. is 8.69 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Kunshan Asia Aroma Corp. Ltd. (301220)?
Earnings per share at Kunshan Asia Aroma Corp. Ltd. are ¥0.4300 (price ÷ EPS = P/E 77.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Kunshan Asia Aroma Corp. Ltd. (301220)?
The dividend yield of Kunshan Asia Aroma Corp. Ltd. is 0.4% (payout 34.9%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Kunshan Asia Aroma Corp. Ltd. (301220)?
The net margin of Kunshan Asia Aroma Corp. Ltd. is 11.2% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Kunshan Asia Aroma Corp. Ltd. (301220)?
The return on equity (ROE) of Kunshan Asia Aroma Corp. Ltd. is 2.7% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Kunshan Asia Aroma Corp. Ltd. (301220)?
On an EBIT basis the return on assets of Kunshan Asia Aroma Corp. Ltd. is 5.7% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Kunshan Asia Aroma Corp. Ltd. (301220)?
The operating margin of Kunshan Asia Aroma Corp. Ltd. is 7.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Kunshan Asia Aroma Corp. Ltd. (301220)?
Revenue at Kunshan Asia Aroma Corp. Ltd. is growing +21.6% versus a year earlier (3y avg +13.6%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Kunshan Asia Aroma Corp. Ltd. (301220)?
Earnings per share at Kunshan Asia Aroma Corp. Ltd. are growing −82.2% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Kunshan Asia Aroma Corp. Ltd. (301220) generate?
The free cash flow of Kunshan Asia Aroma Corp. Ltd. is −126M CNY (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Kunshan Asia Aroma Corp. Ltd. (301220) carry?
The net debt of Kunshan Asia Aroma Corp. Ltd. is 347M CNY (fiscal year 2025). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Kunshan Asia Aroma Corp. Ltd. in the live analysis
One click puts Kunshan Asia Aroma Corp. Ltd. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
