Jiangsu Wanlin Modern Logistic (603117) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Jiangsu Wanlin Modern Logistic stock ¥2.15, price ¥3.44, that is 37.4% below the price, quality 68 out of 100. Rating: strongly overvalued. Calculated from audited financials with 24 of our 26 valuation models and 37 quality factors, updated daily.
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 7, 2026.
How to read this chart
60‑month range ¥2.25 – ¥9.59 · fair‑value band ¥1.98 – ¥2.27 · the ¥3.44 price screens above the ¥2.15 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 2 fiscal years are left out: there the valuation rested on only a fraction of the usual models. As of Nov 7, 2026.
Follow Jiangsu Wanlin Modern Logistic in your weekly email
Every Wednesday you see whether Jiangsu Wanlin Modern Logistic 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.
Jiangsu Wanlin Modern Logistics Co., Ltd. provides wood logistics and wood import agency services in China and internationally.
Show moreShow less
The company provides wood agency procurement logistics services; and shipping agency, customs clearance, inspection declaration, agency charter booking, insurance, freight forwarding services, etc., as well as port loading and unloading stockpiling logistics services; and warehousing and logistics services.
It offers wood processing and logistics services; professional logistic information services; and wood drying, material fumigation, and recycled process waste reuse services. Jiangsu Wanlin Modern Logistics Co., Ltd. was founded in 2011 and is headquartered in Jingjiang, China.
Stock analysis
Jiangsu Wanlin Modern Logistic (603117) currently trades at ¥3.44, while our model-based Fair Value estimate is ¥2.15, 37% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of ¥1.31 per share, and 0 of the 24 models we run sit above the ¥3.44 price.
Bear case: the Earnings-Based group reads lowest at ¥0.2300, and 24 of the 24 models stay below the price. Data coverage for this calculation is low.
Scenario range: ¥1.98 (bear) to ¥2.27 (bull), the price of ¥3.44 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 68/100 (solid quality), in the Industrials sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Jiangsu Wanlin Modern Logistic reported revenue of 247M CNY in FY2025 versus 580M CNY in FY2021, a compound −19.2%/yr. Reported net income was 15.5M CNY in FY2025.
Key figures
Market cap 2.1B CNY (≈ $309M) Small · P/E ratio 344.0 · P/S ratio 8.80 · EPS (TTM) ¥0.0100 · Dividend yield 0.0% · Net margin 1.6% · Return on equity 0.4% · Return on assets (EBIT) −10.5% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 24 out of 100 (low confidence).
What moves the price
The share trades about 42% below its 52-week high and 5% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at 11% fair-value upside, at −37%, 603117 screens richer than that median.
Fair Value models
The price assumes far more growth than our models allow for, so the models scatter widely (¥0.0100 to ¥2.19). Read the Fair Value as a cautious anchor, not a price target; the Growth Forecast section shows what the price assumes.
Bear¥1.98Fair Value ¥2.15Bull¥2.27
Price ¥3.44 · Downside -37.4%
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 (¥0.0086 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.
Best data coverage
FCF DCF¥1.27¥1.65¥2.2981
Growth DCF¥1.31¥1.67¥2.2380
Owner Earnings¥1.30¥1.68¥2.3377
All 24 models by family
DCF Models
FCF DCF¥1.27¥1.65¥2.2981
Owner Earnings¥1.30¥1.68¥2.3377
5Y Revenue Exit¥0.7000¥0.8100¥0.960074
5Y EBITDA Exit¥1.14¥1.58¥2.1576
5Y P/E Exit¥0.8000¥0.9800¥1.2072
10Y Revenue Exit¥0.9400¥1.04¥1.1368
10Y EBITDA Exit¥1.19¥1.48¥1.7770
10Y P/E Exit¥1.00¥1.13¥1.2565
Earnings-Based
Graham-Dodd¥0.1800¥0.2200¥0.240067
EPV¥0.2200¥0.2400¥0.260074
Dividend Discount
Gordon GGM¥0.0100¥0.0100¥0.010069
DDM Multi-Stage¥0.0100¥0.0100¥0.010067
Multiples
P/E Multiple¥0.4100¥0.5400¥0.680063
P/S Multiple¥0.3300¥0.4400¥0.550058
P/B Multiple¥1.65¥2.19¥2.7455
EV/EBIT¥0.1600¥0.2500¥0.340065
EV/EBITDA¥1.01¥1.38¥1.7667
EV/Revenue¥0.0800¥0.1700¥0.250051
Asset-Based
NCAV (Graham)¥0.6900¥0.9200¥1.3854
Growth DCF
Growth DCF¥1.31¥1.67¥2.2380
Rev-Margin DCF¥0.7000¥0.8400¥1.0274
Economic Profit
Residual Income¥1.05¥1.09¥1.1576
ROIC Compounder¥0.2200¥0.2400¥0.260072
Growth Earnings
Growth-Adj P/E¥0.2900¥0.4100¥0.540067
The fair value above starts from this blend and is adjusted for a cyclical trough year.
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.40/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−16.1%
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.
−17.9%
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.
−19.3%
Start year 2020 (pandemic). Over 10 years: −4.2% a year
Revenue growth 14 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.
+0.0%
’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.
−23.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year−23.7%
Dividend (yield on the price)0.0%
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.−23.7% vs −15.3%, slowing
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.9% → 5%
Pace: the 5-year rate starts in 2020 (pandemic)
⚠ Revenue per share shrinking 4.9%/yr over ~10Y (margins eroding too) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
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).
+16.3%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (China: IMF forecast 1.7% a year to 2030, 1.4% from 2016 to 2025) that is about +14.4% a year for the price.
Compare Jiangsu Wanlin Modern Logistic 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.Marine Shipping · 220 stocks
Beats the industry median on 2/14 measures
Overall it trails its industry peers.
Valuation
Quality Score68 · Top 25%
Fair Value upside−37.4% · Bottom 25%
Profitability
Return on equity (12 months)0.4% · Bottom 25%
Return on assets1.2% · Bottom 25%
Net margin (12 months)1.6% · Bottom 25%
Operating margin (12 months)0.2% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)4.9% · Below median
Dividend yield (12 months)0.0% · Bottom 25%
Balance sheet
Debt / equity0.00× · Lowest 25%
Valuation Multiplesvs Marine Shipping median · lower = cheaper
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). "Jiangsu Wanlin Modern Logistic Fair Value". https://www.fairvalue-calculator.com/stock/603117
Frequently asked questions
Is Jiangsu Wanlin Modern Logistic (603117) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of ¥2.15 versus a price of ¥3.44, about 37% lower (overvalued).
What is the fair value of 603117?
Our model-based fair value for Jiangsu Wanlin Modern Logistic is ¥2.15 (as of Nov 7, 2026), built from audited fundamentals. The current price: ¥3.44.
What is the quality score of 603117?
Jiangsu Wanlin Modern Logistic has a Quality Score of 68/100. 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 Jiangsu Wanlin Modern Logistic (603117)?
Our model-based price target is the fair value of ¥2.15 (as of Nov 7, 2026) from 24 valuation models. Cautious scenario ¥1.98, optimistic scenario ¥2.27. It is a calculation from audited fundamentals, not an analyst target.
What is the Jiangsu Wanlin Modern Logistic stock forecast for 2026?
Our models put fair value at ¥2.15, about 37% lower versus a price of ¥3.44 (overvalued). Cautious scenario ¥1.98, optimistic scenario ¥2.27. The calculation is refreshed regularly with new filings.
What is the revenue of Jiangsu Wanlin Modern Logistic (603117)?
Jiangsu Wanlin Modern Logistic reported trailing-twelve-month revenue of about 234M CNY (latest available figure, as of Nov 7, 2026).
Does Jiangsu Wanlin Modern Logistic pay a dividend?
Jiangsu Wanlin Modern Logistic currently shows a dividend yield of 0.03% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of Jiangsu Wanlin Modern Logistic (603117)?
Jiangsu Wanlin Modern Logistic has a dividend yield of 0.0%.
What growth is priced into Jiangsu Wanlin Modern Logistic (603117)?
For today's price to be fair in a discounted-cash-flow model, Jiangsu Wanlin Modern Logistic would have to grow free cash flow by +16.3 % per year for five years (discount rate 10.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -19.3 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of 603117 use?
Our models discount Jiangsu Wanlin Modern Logistic at 10.6 %: a base by market capitalisation (small), damped by beta 0.57, 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 Jiangsu Wanlin Modern Logistic that is +16.3 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.6 %) and the same formula as our fair value.
How much growth has Jiangsu Wanlin Modern Logistic (603117) delivered so far?
Over the past 5 years revenue at Jiangsu Wanlin Modern Logistic grew -19.3 % a year. The price currently implies free-cash-flow growth of +16.3 % per 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 Jiangsu Wanlin Modern Logistic (603117) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into Jiangsu Wanlin Modern Logistic (+16.3 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Jiangsu Wanlin Modern Logistic (603117)?
The free-cash-flow yield on the price is 3.97 %: that much free cash flow Jiangsu Wanlin Modern Logistic produces per unit of market value. When it exceeds the discount rate of our models (10.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Jiangsu Wanlin Modern Logistic (603117)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Jiangsu Wanlin Modern Logistic it is ¥2.15 per share (as of Nov 7, 2026), against a price of ¥3.44. It is the blended result of 24 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Jiangsu Wanlin Modern Logistic stock overvalued or undervalued in 2026?
As of Nov 7, 2026, 603117 trades above its calculated fair value: price ¥3.44, fair value ¥2.15, a gap of about −37% (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 603117?
No. The price is what the market pays today (¥3.44); the fair value is what the company's own numbers justify (¥2.15). For Jiangsu Wanlin Modern Logistic the two are ¥1.29 per share apart. That gap is exactly why we show both numbers side by side.
How much is Jiangsu Wanlin Modern Logistic worth?
The market values Jiangsu Wanlin Modern Logistic at about 2.1B CNY (market capitalisation, as of Nov 7, 2026). Per share that is ¥3.44; our models calculate a fair value of ¥2.15 per share.
What do the bullish and bearish scenarios say about 603117?
Our models span a range for Jiangsu Wanlin Modern Logistic: cautious scenario ¥1.98, base ¥2.15, optimistic ¥2.27 per share (as of Nov 7, 2026, price ¥3.44). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 603117?
Jiangsu Wanlin Modern Logistic trades at a price-to-earnings ratio of 344.0 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥2.15 is built from several models across several years. Median P/E at fiscal year-end, 5 fiscal years (2018 to 2025), reported earnings: 45.0. Other multiples: P/B 2.0, P/S 8.8, EV/EBITDA 45.1.
How solid is the balance sheet of Jiangsu Wanlin Modern Logistic (603117)?
Balance-sheet figures for Jiangsu Wanlin Modern Logistic (as of Nov 7, 2026): return on equity 0.4%, debt of 0.00 per unit of equity. They feed the Quality Score of 68/100, which measures business quality independently of the share price.
How far is 603117 from its 52-week high?
Jiangsu Wanlin Modern Logistic trades at ¥3.44, about 42% below its 52-week high of ¥5.96 and 5% above the low of ¥3.29 (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of ¥2.15 is for.
Which stocks are comparable to Jiangsu Wanlin Modern Logistic?
From the same area (Industrials) we also value Adani Ports and Special Economic Zone Limited, COSCO SHIPPING Holdings, Hapag-Lloyd Aktiengesellschaft,, Shanghai International Port (Group) Co, 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 Jiangsu Wanlin Modern Logistic stock attractive at the current price?
The data as of Nov 7, 2026: price ¥3.44, calculated fair value ¥2.15 (−37%), Quality Score 68/100, from 24 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 603117 calculated?
We run Jiangsu Wanlin Modern Logistic through 24 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of ¥2.15 builds on their evidence-weighted average, 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 13.3% above its aggregate fair value. Jiangsu Wanlin Modern Logistic 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 Jiangsu Wanlin Modern Logistic (603117)?
The closing price on Nov 9, 2026 was ¥3.44. Our model-based fair value is ¥2.15, about 37% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Jiangsu Wanlin Modern Logistic right now?
The price sits above even our optimistic bull case (¥2.27). 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 (68/100) and above fair value, neither a clear bargain nor a standout compounder. The models converge in a tight band (¥1.98 to ¥2.27), unusually little disagreement for a valuation.
Key figures of Jiangsu Wanlin Modern Logistic
How large is the market capitalisation of Jiangsu Wanlin Modern Logistic (603117)?
The market capitalisation of Jiangsu Wanlin Modern Logistic is 2.1B CNY (≈ $309M). 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 Jiangsu Wanlin Modern Logistic (603117)?
The price-to-sales ratio of Jiangsu Wanlin Modern Logistic is 8.80 (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 Jiangsu Wanlin Modern Logistic (603117)?
Earnings per share at Jiangsu Wanlin Modern Logistic are ¥0.0100 (price ÷ EPS = P/E 344.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Jiangsu Wanlin Modern Logistic (603117)?
The dividend yield of Jiangsu Wanlin Modern Logistic is 0.0% (payout 11.0%). 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 Jiangsu Wanlin Modern Logistic (603117)?
The net margin of Jiangsu Wanlin Modern Logistic is 1.6% (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 Jiangsu Wanlin Modern Logistic (603117)?
The return on equity (ROE) of Jiangsu Wanlin Modern Logistic is 0.4% (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 Jiangsu Wanlin Modern Logistic (603117)?
On an EBIT basis the return on assets of Jiangsu Wanlin Modern Logistic is −10.5% (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 Jiangsu Wanlin Modern Logistic (603117)?
The operating margin of Jiangsu Wanlin Modern Logistic is 0.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Jiangsu Wanlin Modern Logistic (603117)?
Revenue at Jiangsu Wanlin Modern Logistic is growing +4.9% versus a year earlier (3y avg −17.9%). 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 Jiangsu Wanlin Modern Logistic (603117)?
Earnings per share at Jiangsu Wanlin Modern Logistic are growing −63.9% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Jiangsu Wanlin Modern Logistic (603117) carry?
The net debt of Jiangsu Wanlin Modern Logistic is 64.0M CNY (fiscal year 2024, ≈ 0.8 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 Jiangsu Wanlin Modern Logistic in the live analysis
One click puts Jiangsu Wanlin Modern Logistic on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 7, 2026