NARI Technology Co Ltd (600406) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of NARI Technology Co Ltd stock ¥29.39, price ¥23.86, upside +23.2%, quality 69 out of 100. Rating: undervalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Keep an eye on it?Free in your watchlist: 5 stocks without an account, 10 with oneYes, for free
The stock costs 19% less than our calculation considers fair.
Fair value ¥29.39 · Undervalued (19%)
Quality 69/100
Healthy Growth(revenue 5y +11.5 %/yr in CNY)
Solidly profitable · 12.0% net margin (TTM)
Low debt
Generates free cash flow
2.6% dividend yield · Well covered
Ranks above peers(11/14)
Broad data
Revenue last quarter +19% vs. a year ago.
Moderate moat58/100 · thin data
Risks from the AI analysis
🚩Heavy reliance on State Grid as main customer🚩Cybersecurity concerns blocking overseas contracts🚩Cheaper domestic rivals eroding share in distribution
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. As of Nov 6, 2026.
How to read this chart
60‑month range ¥15.35 – ¥31.52 · fair‑value band ¥18.31 – ¥38.21 · the ¥23.86 price screens below the ¥29.39 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 6, 2026.
Follow NARI Technology Co in your weekly email
Every Wednesday you see whether NARI Technology Co 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.
NARI Technology Co., Ltd., together with its subsidiaries, provides power intelligence solutions in China and internationally.
Show moreShow less
It offers intelligent control; smart power generation, and transmission; smart substation; intelligent power distribution; smart electricity consumption; information and communications; comprehensive energy; intelligent operation and maintenance; industrial control; municipal environmental protection; industrial automation; rail transit; and water conservancy and water affairs solutions.
The company was founded in 2001 and is headquartered in Nanjing, China. NARI Technology Co., Ltd. operates as a subsidiary of NARI Group Corporation.
Stock analysis
NARI Technology Co Ltd (600406) currently trades at ¥23.86, while our model-based Fair Value estimate is ¥29.39, implying the stock looks roughly 19% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of ¥34.59 per share, and 13 of the 26 models we run sit above the ¥23.86 price.
Bear case: the Asset-Based group reads lowest at ¥4.48, and 13 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: ¥18.31 (bear) to ¥38.21 (bull), the price of ¥23.86 sits inside 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 69/100 (solid quality), in the Industrials sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
NARI Technology Co Ltd reported revenue of 66.2B CNY in FY2025 versus 42.4B CNY in FY2021, a compound +11.8%/yr. Reported net income was 8.3B CNY in FY2025, compounding +10.1%/yr from FY2021.
Key figures
Market cap 192B CNY (≈ $28.8B) Large · P/E ratio 22.7 · P/S ratio 2.75 · EPS (TTM) ¥1.05 · Dividend yield 2.6% · Net margin 12.0% · Return on equity 16.7% · Return on assets (EBIT) 9.9%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 58 out of 100 (low confidence).
What moves the price
The share trades about 24% below its 52-week high and 10% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −36% fair-value upside, at 23%, 600406 screens cheaper than that median.
Fair Value models
Bear¥18.31Fair Value ¥29.39Bull¥38.21
Price ¥23.86 · Upside +23.2%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (¥0.3596 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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = 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.94/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+15.3%
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.
+12.2%
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.
+11.5%
Start year 2020 (pandemic). Over 10 years: +21.2% a year
Revenue growth 25 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.
+25.3%
’14
’15
’16
’17
’18
’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.
+13.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year+11.0%
Dividend (yield on the price)2.6%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.11.0% vs 12.9%, steady
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.15% → 15%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far and less than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+2.8%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+10.8%
Yearly sales growth analysts expect, extended to five years.
After inflation (China: IMF forecast 1.7% a year to 2030, 1.4% from 2016 to 2025) that is about +1.1% a year for the price and +8.9% for the forecasts.
AI conclusion: The business benefits from solid revenue growth in grid and energy segments driven by contract wins, yet its main weakness lies in negative operating cash flow stemming from accelerated supplier payments.
Main risk: A large share of revenue in core grid intelligence and digital-energy segments comes from State Grid, so any shift in its procurement priorities or investment plans could reduce orders and pressure margins.
NARI Technology posts solid revenue growth in its core grid and energy businesses backed by higher contract wins. Profits however advance only modestly while operating cash flow has turned negative after accelerated supplier payments. Our models see the shares as undervalued. Will the push into faster-growing segments lift margins enough to outweigh working-capital pressure, or will the business mix keep results muted?
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.Electrical Equipment & Parts · 565 stocks
Beats the industry median on 10/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score69 · Top 25%
Fair Value upside+23.2% · Top 25%
Profitability
Return on equity (12 months)16.7% · Top 25%
Return on assets8.4% · Top 25%
Net margin (12 months)12.0% · Top 25%
Operating margin (12 months)15.1% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)18.6% · Above median
Dividend yield (12 months)2.6% · Top 25%
Valuation Multiplesvs Electrical Equipment & Parts median · lower = cheaper
P/E (12 months)22.7× · Cheaper than median
P/B3.64× · Pricier than median
P/S (12 months)2.75× · Pricier than median
Price / free cash flow (fiscal year)18.0× · Cheaper than median
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). "NARI Technology Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/600406
Frequently asked questions
Is NARI Technology Co Ltd (600406) overvalued or undervalued?
As of Nov 6, 2026, our model estimates a fair value of ¥29.39 versus a price of ¥23.86, about +23% upside (undervalued).
What is the fair value of 600406?
Our model-based fair value for NARI Technology Co Ltd is ¥29.39 (as of Nov 6, 2026), built from audited fundamentals. The current price: ¥23.86.
What is the quality score of 600406?
NARI Technology Co Ltd has a Quality Score of 69/100. 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 NARI Technology Co Ltd (600406)?
Our model-based price target is the fair value of ¥29.39 (as of Nov 6, 2026) from 26 valuation models. Cautious scenario ¥18.31, optimistic scenario ¥38.21. It is a calculation from audited fundamentals, not an analyst target.
What is the NARI Technology Co Ltd stock forecast for 2026?
Our models put fair value at ¥29.39, about +23% upside versus a price of ¥23.86 (undervalued). Cautious scenario ¥18.31, optimistic scenario ¥38.21. The calculation is refreshed regularly with new filings.
What is the revenue of NARI Technology Co Ltd (600406)?
NARI Technology Co Ltd reported trailing-twelve-month revenue of about 69.8B CNY (latest available figure, as of Nov 6, 2026).
Does NARI Technology Co Ltd pay a dividend?
NARI Technology Co Ltd currently shows a dividend yield of 2.63% relative to its recent price (as of Nov 6, 2026).
What growth is priced into NARI Technology Co Ltd (600406)?
For today's price to be fair in a discounted-cash-flow model, NARI Technology Co Ltd would have to grow free cash flow by +2.8 % per year for five years (discount rate 8.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +11.5 % per year. As of Nov 6, 2026.
What discount rate (WACC) does the fair value of 600406 use?
Our models discount NARI Technology Co Ltd at 8.8 %: a base by market capitalisation (large), damped by beta 0.55, country premium for China. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For NARI Technology Co Ltd that is +2.8 % per year a year over ten years, using the same discount rate (8.8 %) and the same formula as our fair value.
How much growth has NARI Technology Co Ltd (600406) delivered so far?
Over the past 5 years revenue at NARI Technology Co Ltd grew +11.5 % a year. The price currently implies +2.8 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of NARI Technology Co Ltd (600406) growing?
The median revenue growth in the sector is +7.9 % a year. That is the yardstick for the growth priced into NARI Technology Co Ltd (+2.8 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of NARI Technology Co Ltd (600406)?
The free-cash-flow yield on the price is 5.56 %: that much free cash flow NARI Technology Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (8.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of NARI Technology Co Ltd (600406)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For NARI Technology Co Ltd it is ¥29.39 per share (as of Nov 6, 2026), against a price of ¥23.86. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is NARI Technology Co Ltd stock overvalued or undervalued in 2026?
As of Nov 6, 2026, 600406 trades below its calculated fair value: price ¥23.86, fair value ¥29.39, a gap of about +23% (undervalued). 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 600406?
No. The price is what the market pays today (¥23.86); the fair value is what the company's own numbers justify (¥29.39). For NARI Technology Co Ltd the two are ¥5.53 per share apart. That gap is exactly why we show both numbers side by side.
How much is NARI Technology Co Ltd worth?
The market values NARI Technology Co Ltd at about 192B CNY (market capitalisation, as of Nov 6, 2026). Per share that is ¥23.86; our models calculate a fair value of ¥29.39 per share.
What do the bullish and bearish scenarios say about 600406?
Our models span a range for NARI Technology Co Ltd: cautious scenario ¥18.31, base ¥29.39, optimistic ¥38.21 per share (as of Nov 6, 2026, price ¥23.86). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 600406?
NARI Technology Co Ltd trades at a price-to-earnings ratio of 22.7 (as of Nov 6, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥29.39 is built from several models across several years. Other multiples: P/B 3.6, P/S 2.7, EV/EBITDA 17.7.
How solid is the balance sheet of NARI Technology Co Ltd (600406)?
Balance-sheet figures for NARI Technology Co Ltd (as of Nov 6, 2026): return on equity 16.7%. They feed the Quality Score of 69/100, which measures business quality independently of the share price.
How far is 600406 from its 52-week high?
NARI Technology Co Ltd trades at ¥23.86, about 24% below its 52-week high of ¥31.52 and 10% above the low of ¥21.68 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of ¥29.39 is for.
Which stocks are comparable to NARI Technology Co Ltd?
From the same area (Industrials) we also value Contemporary Amperex Technology Co, ABB Ltd, Vertiv Holdings, Delta Electronics (Thailand) Public Company, 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 NARI Technology Co Ltd stock attractive at the current price?
The data as of Nov 6, 2026: price ¥23.86, calculated fair value ¥29.39 (+23%), Quality Score 69/100, from 26 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 600406 calculated?
We run NARI Technology Co Ltd through 26 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 ¥29.39, 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 15.5% above its aggregate fair value. NARI Technology Co Ltd currently trades 19% below its own fair value, and the market average says nothing about that. 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 NARI Technology Co Ltd (600406)?
The closing price on Nov 6, 2026 was ¥23.86. Our model-based fair value is ¥29.39, about +23% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with NARI Technology Co Ltd right now?
Solid quality (69/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (¥18.31 to ¥38.21) leaves room in how you read the outcome.
Where does the earnings growth of NARI Technology Co Ltd (600406) come from?
Earnings per share at NARI Technology Co Ltd grew +11.5 % a year from 2013 to 2024. Broken into its drivers: revenue per share +12.6 %, EBIT margin +1.5 %, tax rate −0.1 %, residual (interest, one-offs) −2.4 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of NARI Technology Co Ltd
How large is the market capitalisation of NARI Technology Co Ltd (600406)?
The market capitalisation of NARI Technology Co Ltd is 192B CNY (≈ $28.8B). 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 NARI Technology Co Ltd (600406)?
The price-to-sales ratio of NARI Technology Co Ltd is 2.75 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of NARI Technology Co Ltd (600406)?
Earnings per share at NARI Technology Co Ltd are ¥1.05 (price ÷ EPS = P/E 22.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of NARI Technology Co Ltd (600406)?
The dividend yield of NARI Technology Co Ltd is 2.6% (payout 59.8%). 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 NARI Technology Co Ltd (600406)?
The net margin of NARI Technology Co Ltd is 12.0% (last twelve months). 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 NARI Technology Co Ltd (600406)?
The return on equity (ROE) of NARI Technology Co Ltd is 16.7% (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 NARI Technology Co Ltd (600406)?
On an EBIT basis the return on assets of NARI Technology Co Ltd is 9.9% (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 NARI Technology Co Ltd (600406)?
The operating margin of NARI Technology Co Ltd is 15.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at NARI Technology Co Ltd (600406)?
Revenue at NARI Technology Co Ltd is growing +18.6% versus a year earlier (3y avg +12.2%). 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 NARI Technology Co Ltd (600406)?
Earnings per share at NARI Technology Co Ltd are growing +5.9% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does NARI Technology Co Ltd (600406) hold?
NARI Technology Co Ltd holds more cash than debt, 8.5B CNY net (fiscal year 2024). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch NARI Technology Co Ltd in the live analysis
One click puts NARI Technology Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 6, 2026