EN DE

Baoding Dongli Machinery Co (301298) Fair Value & Analysis

Industrials · CN · Market cap 1.9B CNY

BD Baoding Dongli Machinery Co 301298 · SHE
Price¥12.80
Fair Value¥7.53
Upside-41.2%
Quality50/100
Watch Baoding Dongli Machinery Co for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 7.7% net margin
Low debt · negative free cash flow
2.28% dividend yield
Trails peers (5/13)
Narrow moat 38/100
Evidence: Medium Range ¥5.27 – ¥9.79 Share as image

Fair value as of: Jul 9, 2026

From 14 valuation models · updated 32 days ago

Share price +9.3% over the past month.

A solid business, but screening 41% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥9.79). The favourable scenario is already priced in.
  • Solid but not exceptional quality (50/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (¥5.27 to ¥9.79) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (4 years)

¥30.67 ¥9.78 Fair Value ¥7.53 Jun 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

50‑month range ¥9.78 – ¥30.67 · fair‑value band ¥5.27 – ¥9.79 · the ¥12.80 price screens above the ¥7.53 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

Baoding Dongli Machinery Co (301298) currently trades at ¥12.80, while our model-based Fair Value estimate is ¥7.53, implying the stock looks roughly 41.2% overvalued today. The Quality Score stands at 50/100 (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: medium).

Over the trailing twelve months, Baoding Dongli Machinery Co generated revenue of 642M CNY at a net margin of 7.7%. Revenue declined 3.4% year over year. It earns a return on equity of 5.2%. Net debt stands at 63.4M CNY. Fundamentals as of Jul 9, 2026

Our scenario range runs from ¥5.27 (bear case) to ¥9.79 (bull case); at ¥12.80, 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 28% below its 52-week high and 2% 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 -41%, 301298 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
Residual Income ¥4.94 ¥5.08 ¥5.09 76
ROIC Compounder ¥3.64 ¥4.10 ¥4.48 72
Growth-Adj P/E ¥5.27 ¥7.53 ¥9.79 68
All 14 models by family
Earnings-Based
Graham-Dodd ¥3.13 ¥11.90 ¥16.11 54
Lynch FV ¥2.89 ¥4.13 ¥5.37 50
PEG = 1.0 ¥2.89 ¥4.13 ¥5.37 46
EPV ¥3.64 ¥4.10 ¥4.48 59
Multiples
P/E Multiple ¥7.25 ¥9.66 ¥12.08 63
P/S Multiple ¥5.87 ¥7.82 ¥9.78 58
P/B Multiple ¥5.87 ¥7.82 ¥9.78 55
EV/EBIT ¥7.06 ¥9.32 ¥11.58 53
EV/EBITDA ¥9.39 ¥12.43 ¥15.47 54
EV/Revenue ¥5.12 ¥7.19 ¥9.27 43
Asset-Based
NCAV (Graham) ¥3.23 ¥4.33 ¥6.46 50
Economic Profit
Residual Income ¥4.94 ¥5.08 ¥5.09 76
ROIC Compounder ¥3.64 ¥4.10 ¥4.48 72
Growth Earnings
Growth-Adj P/E ¥5.27 ¥7.53 ¥9.79 68

Widest divergence: Multiples (¥7.82) versus Economic Profit (¥4.10). Highest evidence: Residual Income (76).

Notify me when 301298 reaches fair value

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

Key figures & financial health

Revenue (TTM) 642M CNY
Revenue growth (YoY) -3.4%
Net margin 7.7%
Return on equity 5.2%
Free cash flow −107M CNY FY2025
P/E ratio 38.1
More key figures
Operating margin 8.6%
EPS (TTM) ¥0.3400
Dividend yield 2.3%
EPS growth (YoY) -80.9%
Net debt 63.4M CNY FY2025

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

Quality Score breakdown

Overall quality 50/100

Of which business quality 50 · Market factors (momentum, volatility) 32

Profitability 37
Margins and returns on capital today
Quality Growth 37
Are margins and returns improving?
Cashflow 20
Earnings quality: real cash, not paper profit
Fin. Strength 85
Balance sheet, leverage, solvency risk
Investment 46
Disciplined investing over empire-building
Low Volatility 81
Calm price path (market factor)
Momentum 13
Price trend over the last 3–12 months (market factor)
52W Momentum 8
Distance to the 52-week high (market factor)
Net Issuance 82
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

Baoding Dongli Machinery Co.,Ltd. manufactures and supplies automobile parts in China and internationally. Its product portfolio includes automotive engine shock absorber parts, chassis suspension shock absorbers, gear parts, turbocharger parts, engine damper parts, chassis' suspension damping systems, other precision components. Baoding Dongli Machinery Co.

Full company description

Baoding Dongli Machinery Co.,Ltd. manufactures and supplies automobile parts in China and internationally. Its product portfolio includes automotive engine shock absorber parts, chassis suspension shock absorbers, gear parts, turbocharger parts, engine damper parts, chassis' suspension damping systems, other precision components. Baoding Dongli Machinery Co.,Ltd. was founded in 1998 and is headquartered in Baoding, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Baoding Dongli Machinery Co reported revenue of ¥647M in FY2025 versus ¥484M in FY2021, a compound +7.5%/yr. Reported net income was ¥67.6M in FY2025, compounding +3.5%/yr from FY2021.

Growth Quality 45/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
647M CNY
Latest YoY
+3.4%
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.
+7.8%
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.
+10.9%
Avg. growth/yr (6Y) 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.
+9.1%
Revenue +7.5%/yr
FY21 ¥484M
FY22 ¥517M
FY23 ¥570M
FY24 ¥626M
FY25 ¥647M
Net income +3.5%/yr
FY21 ¥58.8M
FY22 ¥56.9M
FY23 ¥85.7M
FY24 ¥62.5M
FY25 ¥67.6M

301298 screens 41% overvalued. Compare with GE Vernova 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). "Baoding Dongli Machinery Co Fair Value". https://www.fairvalue-calculator.com/stock/301298

Peer Group

Specialty Industrial Machinery · 808 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 50 · Below median
Fair Value upside −41% · Below median
Return on equity (TTM) 5% · Below median
Return on assets 3% · Above median
Net margin (TTM) 8% · Above median
Operating margin (TTM) 9% · Above median
Revenue growth -3% · Below median
Dividend yield (TTM) 2.3% · Above median
Debt / equity 0.11× · Higher than median

Valuation Multiples vs Specialty Industrial Machinery median · lower = cheaper

P/E (TTM) 38.1× · Pricier than median
P/B 2.00× · Cheaper than median
P/S (TTM) 2.96× · Pricier than median
EV/EBITDA 15.6× · 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 0 · sector 23
PAST 21 · sector 28
HEALTH 94 · sector 96
DIVIDEND 46 · sector 24

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

Stock Price Fair Value vs Fair Value
GE Vernova Inc 1GEV €887.60 €186.93 -79%
1SIE 1SIE €273.20 €91.93 -66%
SMNS SMNS C$31.76 C$22.68 -29%
Eaton Corporation ETN $407.28 $171.92 -58%
Atlas Copco AB ATCOA kr 195.15 kr 112.59 -42%
Sandvik AB SAND kr 384.10 kr 193.01 -50%
Doosan Enerbility Co 034020 76,400 KRW 7,938 KRW -90%
Vestas Wind Systems A/S VWS kr 178.10 kr 124.54 -30%
Zhejiang Sanhua Intelligent Controls Co 002050 ¥43.20 ¥22.68 -48%
NARI Technology Co 600406 ¥22.19 ¥18.71 -16%

Compare Baoding Dongli Machinery 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 Baoding Dongli Machinery Co (301298) overvalued or undervalued?
As of Jul 9, 2026, our model estimates a fair value of ¥7.53 versus a price of ¥12.80, about −41% (overvalued).
What is the fair value of 301298?
Our model-based fair value for Baoding Dongli Machinery Co is ¥7.53 (as of Jul 9, 2026), built from audited fundamentals. The current price is ¥12.80.
What is the quality score of 301298?
Baoding Dongli Machinery Co has a Quality Score of 50/100. 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 Baoding Dongli Machinery Co (301298)?
Baoding Dongli Machinery Co reported trailing-twelve-month revenue of about 642M CNY (latest available figure, as of Jul 9, 2026).
What is the net profit margin of 301298?
The net profit margin of Baoding Dongli Machinery Co is about 7.7%, meaning it keeps roughly 7.7% of revenue as net income. Based on the latest reported figures.
Does Baoding Dongli Machinery Co pay a dividend?
Baoding Dongli Machinery Co currently shows a dividend yield of about 2.28% 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 Baoding Dongli Machinery 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.