EN DE

Zhejiang Extek Technology Co (301399) Fair Value & Analysis

Industrials · CN · Market cap 3.3B CNY

ZE Zhejiang Extek Technology Co 301399 · SHE
Price¥17.00
Fair Value¥3.68
Upside-78.4%
Quality32/100
Watch Zhejiang Extek Technology Co for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 4.7% net margin
negative free cash flow
0.63% dividend yield
Trails peers (1/12)
Narrow moat 26/100
Evidence: Medium Range ¥2.76 – ¥4.60 Share as image

Fair value as of: Jul 9, 2026

From 12 valuation models · updated 32 days ago

Fair value updated Jul 9, 2026, revised from ¥5.16 to ¥3.68 (−28.7%) since Jun 24, 2026. Share price +5.7% over the past month.

Below-average quality, and screening another 78% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥4.60). The favourable scenario is already priced in.
  • Weak quality (32/100) and above fair value at the same time, the margin of safety is missing on both counts.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (3 years)

¥31.95 ¥9.16 Fair Value ¥3.68 May 2023 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

39‑month range ¥9.16 – ¥31.95 · fair‑value band ¥2.76 – ¥4.60 · the ¥17.00 price screens above the ¥3.68 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

Zhejiang Extek Technology Co (301399) currently trades at ¥17.00, while our model-based Fair Value estimate is ¥3.68, implying the stock looks roughly 78.4% overvalued today. The Quality Score stands at 32/100 (below-average 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, Zhejiang Extek Technology Co generated revenue of 475M CNY at a net margin of 4.7%. Revenue grew 7.1% year over year. It earns a return on equity of 1.7%. The stock trades on a trailing P/E of 178.0. Fundamentals as of Jul 9, 2026

Our scenario range runs from ¥2.76 (bear case) to ¥4.60 (bull case); at ¥17.00, 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 33% below its 52-week high and 1% 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 -78%, 301399 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 ¥5.01 ¥4.77 ¥3.80 76
Growth-Adj P/E ¥1.95 ¥2.78 ¥3.62 68
ROIC Compounder ¥4.21 ¥4.40 ¥4.56 67
All 12 models by family
Earnings-Based
Graham-Dodd ¥1.19 ¥1.46 ¥1.64 54
EPV ¥4.21 ¥4.40 ¥4.56 59
Multiples
P/E Multiple ¥2.76 ¥3.68 ¥4.60 63
P/S Multiple ¥2.23 ¥2.98 ¥3.72 58
P/B Multiple ¥2.23 ¥2.98 ¥3.72 55
EV/EBIT ¥5.12 ¥5.81 ¥6.49 53
EV/EBITDA ¥6.21 ¥7.26 ¥8.31 54
EV/Revenue ¥4.53 ¥5.16 ¥5.79 43
Asset-Based
NCAV (Graham) ¥3.57 ¥4.79 ¥7.15 50
Economic Profit
Residual Income ¥5.01 ¥4.77 ¥3.80 76
ROIC Compounder ¥4.21 ¥4.40 ¥4.56 67
Growth Earnings
Growth-Adj P/E ¥1.95 ¥2.78 ¥3.62 68

Widest divergence: Asset-Based (¥4.79) versus Earnings-Based (¥1.46). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) 475M CNY
Revenue growth (YoY) +7.1%
Net margin 4.7%
Return on equity 1.7%
Free cash flow −87.3M CNY FY2025
P/E ratio 178.0
More key figures
Operating margin -1.1%
EPS (TTM) ¥0.1000
Dividend yield 0.6%
EPS growth (YoY) -72.7%

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

Quality Score breakdown

Overall quality 32/100

Of which business quality 39 · Market factors (momentum, volatility) 32

Profitability 23
Margins and returns on capital today
Quality Growth 21
Are margins and returns improving?
Cashflow 26
Earnings quality: real cash, not paper profit
Fin. Strength 100
Balance sheet, leverage, solvency risk
Investment 0
Disciplined investing over empire-building
Low Volatility 67
Calm price path (market factor)
Momentum 20
Price trend over the last 3–12 months (market factor)
52W Momentum 12
Distance to the 52-week high (market factor)
Net Issuance 40
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

Zhejiang Extek Technology Co., Ltd. engages in the research and development, manufacture, and sale of heat exchangers in China.

Full company description

Zhejiang Extek Technology Co., Ltd. engages in the research and development, manufacture, and sale of heat exchangers in China. It offers coaxial sleeve, new shell and tube, plate, falling film and titanium heat exchangers; and evaporative condensers, liquid-cooled radiators and distributors for heating, hot water, refrigeration, data centers, industrial and agricultural production and other field applications. The company was incorporated in 2004 and is headquartered in Huzhou, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Zhejiang Extek Technology Co reported revenue of ¥468M in FY2025 versus ¥491M in FY2021, a compound −1.2%/yr. Reported net income was ¥32.4M in FY2025, compounding −21.7%/yr from FY2021.

Growth Quality 8/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
468M CNY
Latest YoY
−10.8%
Avg. growth/yr (3Y)
−6.2%
Revenue −1.2%/yr
FY21 ¥491M
FY22 ¥567M
FY23 ¥567M
FY24 ¥525M
FY25 ¥468M
Net income −21.7%/yr
FY21 ¥86.0M
FY22 ¥105M
FY23 ¥101M
FY24 ¥59.4M
FY25 ¥32.4M

301399 screens 78% 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). "Zhejiang Extek Technology Co Fair Value". https://www.fairvalue-calculator.com/stock/301399

Peer Group

Specialty Industrial Machinery · 809 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 32 · Bottom 25%
Fair Value upside −78% · Bottom 25%
Return on equity (TTM) 2% · Below median
Return on assets 1% · Below median
Net margin (TTM) 5% · Below median
Operating margin (TTM) -1% · Bottom 25%
Revenue growth 7% · Above median
Dividend yield (TTM) 0.6% · Below median

Valuation Multiples vs Specialty Industrial Machinery median · lower = cheaper

P/E (TTM) 178.0× · Pricier than 75% of peers
P/B 2.49× · Pricier than median
P/S (TTM) 6.94× · Pricier than 75% of peers
EV/EBITDA 62.6× · 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 0
FUTURE 36 · sector 23
PAST 7 · sector 28
HEALTH 0 · sector 96
DIVIDEND 13 · 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 Zhejiang Extek Technology 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 Zhejiang Extek Technology Co (301399) overvalued or undervalued?
As of Jul 9, 2026, our model estimates a fair value of ¥3.68 versus a price of ¥17.00, about −78% (overvalued).
What is the fair value of 301399?
Our model-based fair value for Zhejiang Extek Technology Co is ¥3.68 (as of Jul 9, 2026), built from audited fundamentals. The current price is ¥17.00.
What is the quality score of 301399?
Zhejiang Extek Technology Co has a Quality Score of 32/100. 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 Zhejiang Extek Technology Co (301399)?
Zhejiang Extek Technology Co reported trailing-twelve-month revenue of about 475M CNY (latest available figure, as of Jul 9, 2026).
What is the net profit margin of 301399?
The net profit margin of Zhejiang Extek Technology Co is about 4.7%, meaning it keeps roughly 4.7% of revenue as net income. Based on the latest reported figures.
Does Zhejiang Extek Technology Co pay a dividend?
Zhejiang Extek Technology Co currently shows a dividend yield of about 0.63% 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 Zhejiang Extek 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.