EN DE

Ling Yun Industrial Corporation (600480) Fair Value & Analysis

Consumer Cyclical · CN · Market cap 10.6B CNY

LY Ling Yun Industrial Corporation 600480 · SHG
Price¥8.68
Fair Value¥6.54
Upside-24.7%
Quality44/100
Watch Ling Yun Industrial Corporation for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 3.9% net margin
Low debt · generates free cash flow
4.61% dividend yield
Ranks above peers (10/14)
Narrow moat 33/100
Evidence: Medium Range ¥4.90 – ¥8.18 Share as image

Fair value as of: Aug 9, 2026

From 26 valuation models · updated yesterday

Share price +1.4% over the past month.

Below-average quality, and screening another 25% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥8.18). The favourable scenario is already priced in.
  • Weak quality (44/100) 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 (5 years)

¥15.05 ¥5.18 Fair Value ¥6.54 Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 9, 2026.

How to read this chart

60‑month range ¥5.18 – ¥15.05 · fair‑value band ¥4.90 – ¥8.18 · the ¥8.68 price screens above the ¥6.54 fair value. Dashed = 300-day average. As of Aug 9, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Ling Yun Industrial Corporation (600480) currently trades at ¥8.68, while our model-based Fair Value estimate is ¥6.54, implying the stock looks roughly 24.7% overvalued today. The Quality Score stands at 44/100 (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: medium).

Over the trailing twelve months, Ling Yun Industrial Corporation generated revenue of 20.1B CNY at a net margin of 3.9%. Revenue grew 5.3% year over year. It earns a return on equity of 10.1%. The balance sheet holds a net cash position of 2.2B CNY. Fundamentals as of Aug 9, 2026

Our scenario range runs from ¥4.90 (bear case) to ¥8.18 (bull case); at ¥8.68, 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 44% below its 52-week high, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -44% fair-value upside, at -25%, 600480 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 BearBaseBull Evidence
Highest evidence
Growth DCF ¥12.61 ¥21.22 ¥36.42 80
Residual Income ¥5.87 ¥6.55 ¥10.20 76
Rev-Margin DCF ¥11.68 ¥19.12 ¥29.16 74
All 26 models by family
DCF Models
FCF DCF ¥12.80 ¥22.54 ¥40.45 38
Owner Earnings ¥13.69 ¥24.26 ¥43.70 31
5Y Revenue Exit ¥11.68 ¥19.38 ¥30.12 39
5Y EBITDA Exit ¥14.87 ¥26.23 ¥40.99 41
5Y P/E Exit ¥12.88 ¥21.97 ¥32.71 38
10Y Revenue Exit ¥11.65 ¥19.24 ¥31.50 36
10Y EBITDA Exit ¥14.12 ¥24.38 ¥40.97 37
10Y P/E Exit ¥12.78 ¥21.18 ¥33.76 35
Earnings-Based
Graham-Dodd ¥4.65 ¥24.64 ¥34.12 54
Lynch FV ¥6.79 ¥9.70 ¥12.60 50
PEG = 1.0 ¥6.79 ¥9.70 ¥12.60 46
EPV ¥10.61 ¥11.99 ¥13.19 59
Dividend Discount
Gordon GGM ¥3.41 ¥7.10 ¥11.26 70
DDM Multi-Stage ¥3.41 ¥5.99 ¥7.45 61
Multiples
P/E Multiple ¥11.27 ¥15.03 ¥18.79 63
P/S Multiple ¥8.71 ¥11.62 ¥14.52 58
P/B Multiple ¥8.71 ¥11.62 ¥14.52 55
EV/EBIT ¥15.39 ¥19.73 ¥24.08 53
EV/EBITDA ¥16.69 ¥21.46 ¥26.24 54
EV/Revenue ¥11.14 ¥14.90 ¥18.67 43
Asset-Based
NCAV (Graham) ¥3.29 ¥4.41 ¥6.59 50
Growth DCF
Growth DCF ¥12.61 ¥21.22 ¥36.42 80
Rev-Margin DCF ¥11.68 ¥19.12 ¥29.16 74
Economic Profit
Residual Income ¥5.87 ¥6.55 ¥10.20 76
ROIC Compounder ¥11.98 ¥15.64 ¥20.52 72
Growth Earnings
Growth-Adj P/E ¥10.29 ¥14.70 ¥19.11 68

Widest divergence: DCF Models (¥21.97) versus Asset-Based (¥4.41). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 20.1B CNY
Revenue growth (YoY) +5.3%
Net margin 3.9%
Return on equity 10.1%
Free cash flow 936M CNY FY2025
P/E ratio 13.6
More key figures
Operating margin 5.8%
EPS (TTM) ¥0.6400
Dividend yield 4.6%
EPS growth (YoY) -43.5%
Net cash 2.2B CNY FY2024

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

Quality Score breakdown

Overall quality 44/100

Of which business quality 47 · Market factors (momentum, volatility) 26

Profitability 41
Margins and returns on capital today
Quality Growth 45
Are margins and returns improving?
Cashflow 50
Earnings quality: real cash, not paper profit
Fin. Strength 65
Balance sheet, leverage, solvency risk
Investment 77
Disciplined investing over empire-building
Low Volatility 72
Calm price path (market factor)
Momentum 8
Price trend over the last 3–12 months (market factor)
52W Momentum 6
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

Ling Yun Industrial Corporation Limited engages in the production and sale of automotive plastic, and plastic piping systems in China.

Full company description

Ling Yun Industrial Corporation Limited engages in the production and sale of automotive plastic, and plastic piping systems in China. It also offers battery case, fusion fittings, winding pipe, decorative seals, front and rear shaft, front, and rear bumper beams, nylon pipe, cab suspension system, side door anti-collision beam, and body stamping welding parts. The company was formerly known as Lingyun Auto Parts Co., Ltd. Ling Yun Industrial Corporation Limited was founded in 1995 and is based in Zhuozhou, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Ling Yun Industrial Corporation reported revenue of ¥19.8B in FY2025 versus ¥15.7B in FY2021, a compound +5.9%/yr. Reported net income was ¥835M in FY2025, compounding +32.0%/yr from FY2021.

Growth Quality 71/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
19.8B CNY
Latest YoY
+5.3%
Avg. growth/yr (3Y)
+5.9%
Avg. growth/yr (5Y)
+7.9%
Avg. growth/yr (25Y)
+20.8%
Revenue +5.9%/yr
FY21 ¥15.7B
FY22 ¥16.7B
FY23 ¥18.7B
FY24 ¥18.8B
FY25 ¥19.8B
Net income +32.0%/yr
FY21 ¥275M
FY22 ¥341M
FY23 ¥632M
FY24 ¥655M
FY25 ¥835M

600480 screens 25% 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). "Ling Yun Industrial Corporation Fair Value". https://www.fairvalue-calculator.com/stock/600480

Peer Group

Auto Parts · 642 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 44 · Bottom 25%
Fair Value upside −25% · Below median
Return on equity (TTM) 10% · Above median
Return on assets 3% · Above median
Net margin (TTM) 4% · Below median
Operating margin (TTM) 6% · Below median
Revenue growth 5% · Above median
Dividend yield (TTM) 4.6% · Top 25%
Debt / equity 0.08× · Lower than median

Valuation Multiples vs Auto Parts median · lower = cheaper

P/E (TTM) 13.6× · Cheaper than 75% of peers
P/B 1.32× · Cheaper than median
P/S (TTM) 0.53× · Cheaper than median
P/FCF 1.7× · Cheaper than median
EV/EBITDA 4.6× · Cheaper 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 17
FUTURE 27 · sector 23
PAST 40 · sector 26
HEALTH 96 · sector 95
DIVIDEND 92 · 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 Aug 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 Ling Yun Industrial Corporation 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 Ling Yun Industrial Corporation (600480) overvalued or undervalued?
As of Aug 9, 2026, our model estimates a fair value of ¥6.54 versus a price of ¥8.68, about −25% (overvalued).
What is the fair value of 600480?
Our model-based fair value for Ling Yun Industrial Corporation is ¥6.54 (as of Aug 9, 2026), built from audited fundamentals. The current price is ¥8.68.
What is the quality score of 600480?
Ling Yun Industrial Corporation has a Quality Score of 44/100. 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 Ling Yun Industrial Corporation (600480)?
Ling Yun Industrial Corporation reported trailing-twelve-month revenue of about 20.1B CNY (latest available figure, as of Aug 9, 2026).
What is the net profit margin of 600480?
The net profit margin of Ling Yun Industrial Corporation is about 3.9%, meaning it keeps roughly 3.9% of revenue as net income. Based on the latest reported figures.
Does Ling Yun Industrial Corporation pay a dividend?
Ling Yun Industrial Corporation currently shows a dividend yield of about 4.18% relative to its recent price (as of Aug 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 Ling Yun Industrial Corporation 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.