EN DE

Ningbo Tianlong Electronics Co (603266) Fair Value & Analysis

Consumer Cyclical · CN · Market cap 3.5B CNY

NT Ningbo Tianlong Electronics Co 603266 · SHG
Price¥15.85
Fair Value¥9.07
Upside-42.8%
Quality62/100
Watch Ningbo Tianlong Electronics Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 8.2% net margin
generates free cash flow
Mixed vs. peers (6/12)
Narrow moat 41/100
Evidence: High Range ¥6.80 – ¥11.34 Share as image

Fair value as of: Jul 11, 2026

From 26 valuation models · updated 30 days ago

Fair value updated Jul 11, 2026, revised from ¥9.37 to ¥9.07 (−3.2%) since Jun 24, 2026. Share price −3.1% over the past month.

A solid business, but screening 43% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥11.34). The favourable scenario is already priced in.
  • Solid but not exceptional quality (62/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥43.59 ¥9.06 Fair Value ¥9.07 Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 11, 2026.

How to read this chart

60‑month range ¥9.06 – ¥43.59 · fair‑value band ¥6.80 – ¥11.34 · the ¥15.85 price screens above the ¥9.07 fair value. Dashed = 300-day average. As of Jul 11, 2026.

Full chart & analysis →

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

Analysis

Ningbo Tianlong Electronics Co (603266) currently trades at ¥15.85, while our model-based Fair Value estimate is ¥9.07, implying the stock looks roughly 42.8% overvalued today. The Quality Score stands at 62/100 (solid 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, Ningbo Tianlong Electronics Co generated revenue of 1.3B CNY at a net margin of 8.2%. Revenue grew 5.5% year over year. It earns a return on equity of 7.0%. The balance sheet holds a net cash position of 159M CNY. Fundamentals as of Jul 11, 2026

Our scenario range runs from ¥6.80 (bear case) to ¥11.34 (bull case); at ¥15.85, 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 43% 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 -43%, 603266 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
Residual Income ¥6.35 ¥6.60 ¥6.80 76
Growth DCF ¥7.70 ¥10.34 ¥13.94 72
Gordon GGM ¥1.49 ¥2.98 ¥4.51 70
All 26 models by family
DCF Models
FCF DCF ¥7.61 ¥10.58 ¥14.88 38
Owner Earnings ¥8.00 ¥11.17 ¥15.76 31
5Y Revenue Exit ¥7.46 ¥10.78 ¥14.98 39
5Y EBITDA Exit ¥8.24 ¥12.22 ¥16.82 41
5Y P/E Exit ¥7.66 ¥11.17 ¥14.79 38
10Y Revenue Exit ¥7.28 ¥10.27 ¥14.19 36
10Y EBITDA Exit ¥7.94 ¥11.24 ¥15.55 37
10Y P/E Exit ¥7.58 ¥10.53 ¥14.05 35
Earnings-Based
Graham-Dodd ¥3.63 ¥10.73 ¥14.20 54
Lynch FV ¥2.26 ¥3.22 ¥4.19 50
PEG = 1.0 ¥2.26 ¥3.22 ¥4.19 46
EPV ¥7.07 ¥7.92 ¥8.66 59
Dividend Discount
Gordon GGM ¥1.49 ¥2.98 ¥4.51 70
DDM Multi-Stage ¥1.49 ¥2.37 ¥3.14 61
Multiples
P/E Multiple ¥6.80 ¥9.07 ¥11.34 63
P/S Multiple ¥6.80 ¥9.07 ¥11.34 58
P/B Multiple ¥6.80 ¥9.07 ¥11.34 55
EV/EBIT ¥8.60 ¥10.91 ¥13.22 53
EV/EBITDA ¥9.49 ¥12.10 ¥14.70 54
EV/Revenue ¥7.68 ¥10.25 ¥12.82 43
Asset-Based
NCAV (Graham) ¥4.02 ¥5.39 ¥8.04 50
Growth DCF
Growth DCF ¥7.70 ¥10.34 ¥13.94 72
Rev-Margin DCF ¥7.46 ¥10.80 ¥14.60 67
Economic Profit
Residual Income ¥6.35 ¥6.60 ¥6.80 76
ROIC Compounder ¥7.07 ¥7.92 ¥9.23 67
Growth Earnings
Growth-Adj P/E ¥5.66 ¥8.08 ¥10.51 68

Widest divergence: DCF Models (¥10.78) versus Dividend Discount (¥2.37). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) 1.3B CNY
Revenue growth (YoY) +5.5%
Net margin 8.2%
Return on equity 7.0%
Free cash flow 111M CNY FY2025
P/E ratio 32.3
More key figures
Operating margin 10.9%
EPS (TTM) ¥0.5500
EPS growth (YoY) +15.4%
Net cash 159M CNY FY2024

Figures from reported company fundamentals · as of Jul 11, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 62/100

Of which business quality 62 · Market factors (momentum, volatility) 32

Profitability 36
Margins and returns on capital today
Quality Growth 38
Are margins and returns improving?
Cashflow 55
Earnings quality: real cash, not paper profit
Fin. Strength 90
Balance sheet, leverage, solvency risk
Investment 77
Disciplined investing over empire-building
Low Volatility 69
Calm price path (market factor)
Momentum 21
Price trend over the last 3–12 months (market factor)
52W Momentum 10
Distance to the 52-week high (market factor)
Net Issuance 85
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

Ningbo Tianlong Electronics Co., Ltd. engages in the production and sale of precision molds, injection molding, and automated assembly solutions in China.

Full company description

Ningbo Tianlong Electronics Co., Ltd. engages in the production and sale of precision molds, injection molding, and automated assembly solutions in China. The company offers automotive components, such as electronic water pumps, actuator motors, electronic controller systems, battery systems, and IGBT function modules; and door, engine, car light, fuel tank, heat exchange, central control instrument, and sunroof systems. It also provides circuit breaker housing, junction boxes, and switch panels; and commodity mold products. The company was founded in 2000 and is based in Ningbo, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Ningbo Tianlong Electronics Co reported revenue of ¥1.3B in FY2025 versus ¥1.2B in FY2021, a compound +2.8%/yr. Reported net income was ¥106M in FY2025, compounding +2.0%/yr from FY2021.

Growth Quality 66/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
1.3B CNY
Latest YoY
−3.1%
Avg. growth/yr (3Y)
+1.8%
Avg. growth/yr (5Y)
+6.3%
Avg. growth/yr (14Y)
+8.5%
Revenue +2.8%/yr
FY21 ¥1.2B
FY22 ¥1.3B
FY23 ¥1.3B
FY24 ¥1.4B
FY25 ¥1.3B
Net income +2.0%/yr
FY21 ¥98.0M
FY22 ¥123M
FY23 ¥111M
FY24 ¥110M
FY25 ¥106M

603266 screens 43% 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). "Ningbo Tianlong Electronics Co Fair Value". https://www.fairvalue-calculator.com/stock/603266

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 62 · Top 25%
Fair Value upside −43% · Below median
Return on equity (TTM) 7% · Above median
Return on assets 4% · Above median
Net margin (TTM) 8% · Above median
Operating margin (TTM) 11% · Above median
Revenue growth 6% · Above median

Valuation Multiples vs Auto Parts median · lower = cheaper

P/E (TTM) 32.3× · Pricier than median
P/B 2.21× · Pricier than median
P/S (TTM) 2.63× · Pricier than 75% of peers
P/FCF 4.7× · Pricier than median
EV/EBITDA 17.7× · Pricier 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 28 · sector 23
PAST 28 · sector 26
HEALTH 0 · sector 95
DIVIDEND 0 · 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 11, 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 Ningbo Tianlong Electronics 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 Ningbo Tianlong Electronics Co (603266) overvalued or undervalued?
As of Jul 11, 2026, our model estimates a fair value of ¥9.07 versus a price of ¥15.85, about −43% (overvalued).
What is the fair value of 603266?
Our model-based fair value for Ningbo Tianlong Electronics Co is ¥9.07 (as of Jul 11, 2026), built from audited fundamentals. The current price is ¥15.85.
What is the quality score of 603266?
Ningbo Tianlong Electronics Co has a Quality Score of 62/100. 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 Ningbo Tianlong Electronics Co (603266)?
Ningbo Tianlong Electronics Co reported trailing-twelve-month revenue of about 1.3B CNY (latest available figure, as of Jul 11, 2026).
What is the net profit margin of 603266?
The net profit margin of Ningbo Tianlong Electronics Co is about 8.2%, meaning it keeps roughly 8.2% of revenue as net income. Based on the latest reported figures.

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 Ningbo Tianlong Electronics 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.