Shanghai Beite Technology Co (603009) fair value: what the stock is really worth
As of Sep 30, 2026: fair value of Shanghai Beite Technology Co ¥7.52, price ¥45.88, upside -83.6%, quality 59 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Shanghai Beite Technology Co for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
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, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range ¥4.99 – ¥59.92 · fair‑value band ¥5.01 – ¥9.49 · the ¥45.88 price screens above the ¥7.52 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.
Follow Shanghai Beite Technology Co in your weekly email
Every Wednesday you see whether Shanghai Beite 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.
Shanghai Beite Technology group Co., Ltd. engages in the chassis parts, lightweight aluminum alloy, and air-conditioning compressor businesses in China.
Show more
Shanghai Beite Technology group Co., Ltd. engages in the chassis parts, lightweight aluminum alloy, and air-conditioning compressor businesses in China. The company provides chassis-related racks, gears, torsion bars, worms, input shafts, output shafts, IPA assemblies, shock absorber piston rods, differential output shafts, new energy high-precision parts CDC-evo external control valve housings, CDC-ivo internal control valve components, wire-controlled brakes IPB-flange, IPB-piston, etc. It offers aluminum parts, brake-by-wire IPB-flange, IPB-piston, etc.; and aluminum alloy lightweight integrated valve island, battery pack connection block, yoke compressors, and vehicle integrated thermal management systems, etc. The company was formerly known as Shanghai Beite Technology Co., Ltd. and changed its name to Shanghai Beite Technology group Co., Ltd. in November 2025. Shanghai Beite Technology group Co., Ltd. was founded in 2002 and is based in Shanghai, China.
Stock analysis
Shanghai Beite Technology Co (603009) currently trades at ¥45.88, while our model-based Fair Value estimate is ¥7.52, 83.6% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of ¥9.31 per share, and 0 of the 26 models we run sit above the ¥45.88 price.
Bear case: the Dividend Discount group reads lowest at ¥2.48, and 26 of the 26 models stay below the price. Evidence for this calculation is low.
Scenario range: ¥5.01 (bear) to ¥9.49 (bull), the price of ¥45.88 sits above 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 59/100 (solid quality), in the Consumer Cyclical sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Shanghai Beite Technology Co reported revenue of 2.3B CNY in FY2025 versus 1.7B CNY in FY2021, a compound +7.5%/yr. Reported net income was 120M CNY in FY2025, compounding +16.4%/yr from FY2021.
Key figures
Market cap 15.5B CNY (≈ $2.3B) · P/E ratio 127.4 · P/S ratio 6.56 · EPS (TTM) ¥0.3600 · Dividend yield 0.3% · Net margin 5.1% · Return on equity 6.7% · Return on assets (EBIT) 2.5%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 43 out of 100 (low confidence).
What moves the price
The share trades about 23% below its 52-week high and 29% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −27% fair-value upside, at −84%, 603009 screens richer than that median.
Fair Value models
Bear ¥5.01Fair Value ¥7.52Bull ¥9.49
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (¥0.1671 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.Evidence ⓘEvidence = 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.60/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+14.8%
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.
+10.8%
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.
+9.6%
Start year 2020 (pandemic). Over 10 years: +12.6% a year
Revenue growth 19 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.
+21.4%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) (mathematically smoothed) ⓘ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. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip.
+24.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year+24.1%
Dividend (yield on the price)0.3%
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.21.6% vs 6.7%, picking up
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.1% → 9%
2025 sits 152% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Start year 2020 (pandemic)
Growth Forecast
A lot of optimism in the price
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).
more than +80 %
Yearly growth needed for the next five years to justify today's price.
Compare Shanghai Beite Technology Co with another stock
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.Auto Parts · 662 stocks
Beats the industry median on 5/13 measures
Overall it trails its industry peers.
Valuation
Quality Score59 · Above median
Fair Value upside−83.6% · Bottom 25%
Profitability
Return on equity (TTM)6.7% · Below median
Return on assets2.9% · Below median
Net margin (TTM)5.2% · Above median
Operating margin (TTM)7.2% · Above median
Growth and dividend
Revenue growth8.0% · Above median
Dividend yield (TTM)0.3% · Bottom 25%
Balance sheet
Debt / equity0.06× · Below median
Valuation Multiplesvs Auto Parts median · lower = cheaper
P/E (TTM)127.4× · Priciest 25%
P/B8.91× · Priciest 25%
P/S (TTM)6.56× · Priciest 25%
EV/EBITDA44.1× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 25
FUTURE (revenue growth)40· sector 29
PAST (return on equity)27· sector 30
HEALTH (low debt)97· sector 95
DIVIDEND (yield)6· sector 38
VALUE 0: the price sits above our fair-value range.
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). "Shanghai Beite Technology Co Fair Value". https://www.fairvalue-calculator.com/stock/603009
Frequently asked questions
Is Shanghai Beite Technology Co (603009) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of ¥7.52 versus a price of ¥45.88, about −84% upside (overvalued).
What is the fair value of 603009?
Our model-based fair value for Shanghai Beite Technology Co is ¥7.52 (as of Sep 24, 2026), built from audited fundamentals. The current price: ¥45.88.
What is the quality score of 603009?
Shanghai Beite Technology Co has a Quality Score of 59/100. 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 Shanghai Beite Technology Co (603009)?
Our model-based price target is the fair value of ¥7.52 (as of Sep 24, 2026) from 26 valuation models. Cautious scenario ¥5.01, optimistic scenario ¥9.49. It is a calculation from audited fundamentals, not an analyst target.
What is the Shanghai Beite Technology Co stock forecast for 2026?
Our models put fair value at ¥7.52, about −84% upside versus a price of ¥45.88 (overvalued). Cautious scenario ¥5.01, optimistic scenario ¥9.49. The calculation is refreshed regularly with new filings.
What is the revenue of Shanghai Beite Technology Co (603009)?
Shanghai Beite Technology Co reported trailing-twelve-month revenue of about 2.4B CNY (latest available figure, as of Sep 24, 2026).
Does Shanghai Beite Technology Co pay a dividend?
Shanghai Beite Technology Co currently shows a dividend yield of about 0.30% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Shanghai Beite Technology Co (603009)?
For today's price to be fair in a discounted-cash-flow model, Shanghai Beite Technology Co would have to grow free cash flow by more than 80 % per year for five years (discount rate 9.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +9.6 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 603009 use?
Our models discount Shanghai Beite Technology Co at 9.8 %: a base by market capitalisation (mid), damped by beta 0.75, 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 Shanghai Beite Technology Co that is more than 80 % per year a year over ten years, using the same discount rate (9.8 %) and the same formula as our fair value.
How much growth has Shanghai Beite Technology Co (603009) delivered so far?
Over the past 5 years revenue at Shanghai Beite Technology Co grew +9.6 % a year. The price currently implies more than 80 % 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 Shanghai Beite Technology Co (603009) growing?
The median revenue growth in the sector is +3.8 % a year. That is the yardstick for the growth priced into Shanghai Beite Technology Co (more than 80 % 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 Shanghai Beite Technology Co (603009)?
The free-cash-flow yield on the price is 0.19 %: that much free cash flow Shanghai Beite Technology Co produces per unit of market value. When it exceeds the discount rate of our models (9.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Shanghai Beite Technology Co (603009)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Shanghai Beite Technology Co it is ¥7.52 per share (as of Sep 24, 2026), against a price of ¥45.88. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is Shanghai Beite Technology Co stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 603009 trades above its calculated fair value: price ¥45.88, fair value ¥7.52, a gap of about −84% (overvalued). 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 603009?
No. The price is what the market pays today (¥45.88); the fair value is what the company's own numbers justify (¥7.52). For Shanghai Beite Technology Co the two are ¥38.36 per share apart. That gap is exactly why we show both numbers side by side.
How much is Shanghai Beite Technology Co worth?
The market values Shanghai Beite Technology Co at about 15.5B CNY (market capitalisation, as of Sep 24, 2026). Per share that is ¥45.88; our models calculate a fair value of ¥7.52 per share.
What do the bullish and bearish scenarios say about 603009?
Our models span a range for Shanghai Beite Technology Co: cautious scenario ¥5.01, base ¥7.52, optimistic ¥9.49 per share (as of Sep 24, 2026, price ¥45.88). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 603009?
Shanghai Beite Technology Co trades at a price-to-earnings ratio of 127.4 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥7.52 is built from several models across several years. Other multiples: P/B 8.9, P/S 6.6, EV/EBITDA 44.1.
How solid is the balance sheet of Shanghai Beite Technology Co (603009)?
Balance-sheet figures for Shanghai Beite Technology Co (as of Sep 24, 2026): return on equity 6.7%, debt of 0.06 per unit of equity. They feed the Quality Score of 59/100, which measures business quality independently of the share price.
How far is 603009 from its 52-week high?
Shanghai Beite Technology Co trades at ¥45.88, about 23% below its 52-week high of ¥59.43 and 29% above the low of ¥35.54 (as of Sep 30, 2026). Distance from the high says nothing about value: that is what the fair value of ¥7.52 is for.
Which stocks are comparable to Shanghai Beite Technology Co?
From the same area (Consumer Cyclical) we also value O'Reilly Automotive, Inc, AutoZone, Inc, Hyundai Mobis Co, Fuyao Glass Industry Group, 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 Shanghai Beite Technology Co stock attractive at the current price?
The data as of Sep 24, 2026: price ¥45.88, calculated fair value ¥7.52 (−84%), Quality Score 59/100, 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 603009 calculated?
We run Shanghai Beite Technology Co 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 ¥7.52, 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 14.5 % above its aggregate fair value. Shanghai Beite Technology Co itself currently trades above fair value. 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 Shanghai Beite Technology Co (603009)?
The closing price on Sep 30, 2026 was ¥45.88. Our model-based fair value is ¥7.52, about −84% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Shanghai Beite Technology Co right now?
The price sits above even our optimistic bull case (¥9.49). The favourable scenario is already priced in. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid but not exceptional quality (59/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (¥5.01 to ¥9.49) leaves room in how you read the outcome.
Where does the earnings growth of Shanghai Beite Technology Co (603009) come from?
Earnings per share at Shanghai Beite Technology Co grew −2.0 % a year from 2013 to 2024. Broken into its drivers: revenue per share +7.7 %, EBIT margin −9.7 %, tax rate +0.7 %, residual (interest, one-offs) +0.1 %. 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 Shanghai Beite Technology Co
How large is the market capitalisation of Shanghai Beite Technology Co (603009)?
The market capitalisation of Shanghai Beite Technology Co is 15.5B CNY (≈ $2.3B). 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 Shanghai Beite Technology Co (603009)?
The price-to-sales ratio of Shanghai Beite Technology Co is 6.56 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Shanghai Beite Technology Co (603009)?
Earnings per share at Shanghai Beite Technology Co are ¥0.3600 (price ÷ EPS = P/E 127.4). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Shanghai Beite Technology Co (603009)?
The dividend yield of Shanghai Beite Technology Co is 0.3% (payout 38.6%). 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 Shanghai Beite Technology Co (603009)?
The net margin of Shanghai Beite Technology Co is 5.1% (fiscal year 2025). 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 Shanghai Beite Technology Co (603009)?
The return on equity (ROE) of Shanghai Beite Technology Co is 6.7% (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 Shanghai Beite Technology Co (603009)?
On an EBIT basis the return on assets of Shanghai Beite Technology Co is 2.5% (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 Shanghai Beite Technology Co (603009)?
The operating margin of Shanghai Beite Technology Co is 7.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Shanghai Beite Technology Co (603009)?
Revenue at Shanghai Beite Technology Co is growing +8.0% versus a year earlier (3y avg +10.8%). 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 Shanghai Beite Technology Co (603009)?
Earnings per share at Shanghai Beite Technology Co are growing +16.2% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Shanghai Beite Technology Co (603009) carry?
The net debt of Shanghai Beite Technology Co is 681M CNY (fiscal year 2025, ≈ 22.6 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Shanghai Beite Technology Co in the live analysis
One click puts Shanghai Beite Technology Co on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
