EN DE

Hebei Keli Automobile Equipment Co (301552) Fair Value & Analysis

Consumer Cyclical · CN · Market cap 3.1B CNY

HK Hebei Keli Automobile Equipment Co 301552 · SHE
Price¥26.79
Fair Value¥18.23
Upside-31.9%
Quality42/100
Watch Hebei Keli Automobile Equipment Co for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Highly profitable · 21.5% net margin
generates free cash flow
4.53% dividend yield
Mixed vs. peers (6/13)
Wide moat 68/100
Evidence: High Range ¥11.74 – ¥22.65 Share as image

Fair value as of: Jul 9, 2026

From 24 valuation models · updated 33 days ago

Share price +20.2% over the past month.

Below-average quality, and screening another 32% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥22.65). The favourable scenario is already priced in.
  • Weak quality (42/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • A fairly wide model range (¥11.74 to ¥22.65) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (2 years)

¥35.13 ¥19.95 Fair Value ¥18.23 Jul 2024 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

25‑month range ¥19.95 – ¥35.13 · fair‑value band ¥11.74 – ¥22.65 · the ¥26.79 price screens above the ¥18.23 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

Hebei Keli Automobile Equipment Co (301552) currently trades at ¥26.79, while our model-based Fair Value estimate is ¥18.23, implying the stock looks roughly 31.9% overvalued today. The Quality Score stands at 42/100 (below-average 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, Hebei Keli Automobile Equipment Co generated revenue of 668M CNY at a net margin of 21.5%. Revenue declined 6.3% year over year. It earns a return on equity of 12.6%. The balance sheet holds a net cash position of 295M CNY. Fundamentals as of Jul 9, 2026

Our scenario range runs from ¥11.74 (bear case) to ¥22.65 (bull case); at ¥26.79, 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 20% below its 52-week high and 10% 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 -32%, 301552 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 ¥8.98 ¥10.90 ¥24.02 76
Growth DCF ¥7.92 ¥11.65 ¥18.94 72
Growth-Adj P/E ¥26.30 ¥37.58 ¥48.85 68
All 24 models by family
DCF Models
FCF DCF ¥8.23 ¥10.91 ¥19.28 38
Owner Earnings ¥12.02 ¥22.69 ¥44.25 31
5Y Revenue Exit ¥12.06 ¥20.24 ¥37.08 39
5Y EBITDA Exit ¥14.98 ¥26.27 ¥47.99 41
5Y P/E Exit ¥18.23 ¥39.11 ¥67.55 38
10Y Revenue Exit ¥10.53 ¥21.73 ¥31.61 36
10Y EBITDA Exit ¥12.99 ¥27.61 ¥55.87 37
10Y P/E Exit ¥15.29 ¥34.17 ¥68.57 35
Earnings-Based
Graham-Dodd ¥8.53 ¥59.48 ¥83.47 54
Lynch FV ¥20.51 ¥29.30 ¥38.09 50
PEG = 1.0 ¥20.51 ¥29.30 ¥38.09 46
EPV ¥13.81 ¥15.48 ¥16.92 59
Multiples
P/E Multiple ¥18.81 ¥25.09 ¥31.36 63
P/S Multiple ¥10.26 ¥13.68 ¥17.10 58
P/B Multiple ¥15.99 ¥21.32 ¥26.65 55
EV/EBIT ¥21.55 ¥27.64 ¥33.74 53
EV/EBITDA ¥17.55 ¥22.32 ¥27.09 54
EV/Revenue ¥12.83 ¥16.93 ¥21.03 43
Asset-Based
NCAV (Graham) ¥4.78 ¥6.41 ¥9.57 50
Growth DCF
Growth DCF ¥7.92 ¥11.65 ¥18.94 72
Rev-Margin DCF ¥12.06 ¥22.66 ¥39.75 67
Economic Profit
Residual Income ¥8.98 ¥10.90 ¥24.02 76
ROIC Compounder ¥16.58 ¥23.21 ¥28.17 67
Growth Earnings
Growth-Adj P/E ¥26.30 ¥37.58 ¥48.85 68

Widest divergence: Growth Earnings (¥37.58) versus Asset-Based (¥6.41). Highest evidence: Residual Income (76).

Notify me when 301552 reaches fair value

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

Key figures & financial health

Revenue (TTM) 668M CNY
Revenue growth (YoY) -6.3%
Net margin 21.5%
Return on equity 12.6%
Free cash flow 38.7M CNY FY2025
P/E ratio 21.9
More key figures
Operating margin 23.3%
EPS (TTM) ¥1.16
Dividend yield 4.5%
EPS growth (YoY) -30.8%
Net cash 295M CNY FY2024

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

Quality Score breakdown

Overall quality 42/100

Of which business quality 45 · Market factors (momentum, volatility) 30

Profitability 53
Margins and returns on capital today
Quality Growth 44
Are margins and returns improving?
Cashflow 33
Earnings quality: real cash, not paper profit
Fin. Strength 98
Balance sheet, leverage, solvency risk
Investment 11
Disciplined investing over empire-building
Low Volatility 47
Calm price path (market factor)
Momentum 20
Price trend over the last 3–12 months (market factor)
52W Momentum 25
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

Hebei Keli Automobile Equipment Co., Ltd. engages in the research and development, production, and sale of automotive glass assembly components in China and internationally.

Full company description

Hebei Keli Automobile Equipment Co., Ltd. engages in the research and development, production, and sale of automotive glass assembly components in China and internationally. The company's products portfolio includes windshield glass installation components, such as locator pins, windshield lace, bottom profiles, spacers, and camera/rain sensors; side window glass lift components, including injection holders, aluminum holders, and division bars; and window glass assembly components, which include metal bright trim, trim, insert, and window sealing products. It also offers other parts comprising fasteners, hinges, WS OHC fastener tracks, bracket protection covers, and other brackets. The company also exports its products to North America, Europe, South America, East Asia, Southeast Asia, Africa, and other regions. The company was incorporated in 2013 and is headquartered in Qinhuangdao, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Hebei Keli Automobile Equipment Co reported revenue of ¥677M in FY2025 versus ¥293M in FY2021, a compound +23.3%/yr. Reported net income was ¥155M in FY2025, compounding +26.4%/yr from FY2021.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
677M CNY
Latest YoY
+10.7%
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.
+18.6%
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.
+31.1%
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.
+27.5%
Revenue +23.3%/yr
FY21 ¥293M
FY22 ¥406M
FY23 ¥488M
FY24 ¥612M
FY25 ¥677M
Net income +26.4%/yr
FY21 ¥60.7M
FY22 ¥116M
FY23 ¥137M
FY24 ¥150M
FY25 ¥155M

301552 screens 32% 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). "Hebei Keli Automobile Equipment Co Fair Value". https://www.fairvalue-calculator.com/stock/301552

Peer Group

Auto Parts · 641 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 42 · Bottom 25%
Fair Value upside −32% · Below median
Return on equity (TTM) 13% · Top 25%
Return on assets 7% · Top 25%
Net margin (TTM) 21% · Top 25%
Operating margin (TTM) 23% · Top 25%
Revenue growth -6% · Bottom 25%
Dividend yield (TTM) 4.5% · Top 25%

Valuation Multiples vs Auto Parts median · lower = cheaper

P/E (TTM) 21.9× · Cheaper than median
P/B 2.65× · Pricier than median
P/S (TTM) 4.71× · Pricier than 75% of peers
P/FCF 12.0× · Pricier than 75% of peers
EV/EBITDA 16.1× · 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 17
FUTURE 0 · sector 24
PAST 50 · sector 26
HEALTH 0 · sector 95
DIVIDEND 91 · 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 Hebei Keli Automobile Equipment 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 Hebei Keli Automobile Equipment Co (301552) overvalued or undervalued?
As of Jul 9, 2026, our model estimates a fair value of ¥18.23 versus a price of ¥26.79, about −32% (overvalued).
What is the fair value of 301552?
Our model-based fair value for Hebei Keli Automobile Equipment Co is ¥18.23 (as of Jul 9, 2026), built from audited fundamentals. The current price is ¥26.79.
What is the quality score of 301552?
Hebei Keli Automobile Equipment Co has a Quality Score of 42/100. 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 Hebei Keli Automobile Equipment Co (301552)?
Hebei Keli Automobile Equipment Co reported trailing-twelve-month revenue of about 668M CNY (latest available figure, as of Jul 9, 2026).
What is the net profit margin of 301552?
The net profit margin of Hebei Keli Automobile Equipment Co is about 21.5%, meaning it keeps roughly 21.5% of revenue as net income. Based on the latest reported figures.
Does Hebei Keli Automobile Equipment Co pay a dividend?
Hebei Keli Automobile Equipment Co currently shows a dividend yield of about 4.53% 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 Hebei Keli Automobile Equipment 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.