EN DE

Hengdian Group (603303) Fair Value & Analysis

Industrials · CN · Market cap 15.8B CNY

HG Hengdian Group 603303 · SHG
Price¥21.73
Fair Value¥16.84
Upside-22.5%
Quality65/100
Watch Hengdian Group for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 5.7% net margin
Low debt · generates free cash flow
2.91% dividend yield
Mixed vs. peers (6/14)
Narrow moat 38/100
Evidence: High Range ¥14.00 – ¥21.05 Share as image

Fair value as of: Jul 11, 2026

From 24 valuation models · updated 30 days ago

Fair value updated Jul 11, 2026, revised from ¥11.31 to ¥16.84 (+48.9%) since Jun 24, 2026. Share price −8.2% over the past month.

A solid business, but screening 22% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥21.05). The favourable scenario is already priced in.
  • Solid but not exceptional quality (65/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥33.14 ¥9.03 Fair Value ¥16.84 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 ¥9.03 – ¥33.14 · fair‑value band ¥14.00 – ¥21.05 · the ¥21.73 price screens above the ¥16.84 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

Hengdian Group (603303) currently trades at ¥21.73, while our model-based Fair Value estimate is ¥16.84, implying the stock looks roughly 22.5% overvalued today. The Quality Score stands at 65/100 (solid quality), in the Industrials 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, Hengdian Group generated revenue of 4.3B CNY at a net margin of 5.7%. Revenue declined 0.5% year over year. It earns a return on equity of 7.0%. The balance sheet holds a net cash position of 1.5B CNY. Fundamentals as of Jul 11, 2026

Our scenario range runs from ¥14.00 (bear case) to ¥21.05 (bull case); at ¥21.73, 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 36% below its 52-week high and 89% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -48% fair-value upside, at -22%, 603303 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 ¥16.39 ¥20.31 ¥26.20 80
Residual Income ¥5.66 ¥6.11 ¥7.10 76
Rev-Margin DCF ¥11.28 ¥13.16 ¥15.37 74
All 24 models by family
DCF Models
FCF DCF ¥16.01 ¥20.11 ¥26.60 38
Owner Earnings ¥11.90 ¥14.40 ¥18.37 31
5Y Revenue Exit ¥11.28 ¥12.95 ¥15.09 39
5Y EBITDA Exit ¥12.67 ¥15.35 ¥18.51 41
5Y P/E Exit ¥14.12 ¥17.87 ¥21.83 38
10Y Revenue Exit ¥12.90 ¥14.67 ¥16.61 36
10Y EBITDA Exit ¥13.85 ¥16.27 ¥18.98 37
10Y P/E Exit ¥14.75 ¥17.94 ¥21.28 35
Earnings-Based
Graham-Dodd ¥3.77 ¥7.28 ¥9.10 54
EPV ¥8.11 ¥8.55 ¥8.94 59
Dividend Discount
Gordon GGM ¥12.43 ¥17.28 ¥22.22 70
DDM Multi-Stage ¥12.43 ¥17.33 ¥23.07 61
Multiples
P/E Multiple ¥8.73 ¥11.64 ¥14.55 63
P/S Multiple ¥7.06 ¥9.42 ¥11.77 58
P/B Multiple ¥7.06 ¥9.42 ¥11.77 55
EV/EBIT ¥10.04 ¥11.57 ¥13.11 53
EV/EBITDA ¥11.49 ¥13.51 ¥15.54 54
EV/Revenue ¥8.72 ¥10.13 ¥11.54 43
Asset-Based
NCAV (Graham) ¥3.33 ¥4.47 ¥6.67 50
Growth DCF
Growth DCF ¥16.39 ¥20.31 ¥26.20 80
Rev-Margin DCF ¥11.28 ¥13.16 ¥15.37 74
Economic Profit
Residual Income ¥5.66 ¥6.11 ¥7.10 76
ROIC Compounder ¥8.18 ¥8.74 ¥9.30 72
Growth Earnings
Growth-Adj P/E ¥6.27 ¥8.96 ¥11.65 68

Widest divergence: Dividend Discount (¥17.28) versus Asset-Based (¥4.47). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 4.3B CNY
Revenue growth (YoY) -0.5%
Net margin 5.7%
Return on equity 7.0%
Free cash flow 490M CNY FY2025
P/E ratio 62.5
More key figures
Operating margin 6.1%
EPS (TTM) ¥0.5300
Dividend yield 2.9%
EPS growth (YoY) -28.3%
Net cash 1.5B CNY FY2025

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

Quality Score breakdown

Overall quality 65/100

Of which business quality 65 · Market factors (momentum, volatility) 77

Profitability 37
Margins and returns on capital today
Quality Growth 23
Are margins and returns improving?
Cashflow 73
Earnings quality: real cash, not paper profit
Fin. Strength 85
Balance sheet, leverage, solvency risk
Investment 91
Disciplined investing over empire-building
Low Volatility 45
Calm price path (market factor)
Momentum 100
Price trend over the last 3–12 months (market factor)
52W Momentum 73
Distance to the 52-week high (market factor)
Net Issuance 90
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

Hengdian Group Tospo Lighting Co., Ltd. engages in the research and development, production, sale, and servicing of civil, commercial, and automotive lighting products in China. It operates through lighting business and automotive business segments. The company offers civil lighting, commercial lighting and intelligent lighting products.

Full company description

Hengdian Group Tospo Lighting Co., Ltd. engages in the research and development, production, sale, and servicing of civil, commercial, and automotive lighting products in China. It operates through lighting business and automotive business segments. The company offers civil lighting, commercial lighting and intelligent lighting products. It provides consumer lighting, including plant, decorative, cross, small panel, ceiling, downlight, filament lamp, and bulb lights; professional lighting, such as floodlight, industrial and mining lamp, safety lamp, and streetlights; and automotive lighting, comprising thick walled dual-color and front combination headlight. It also manufactures automotive controllers and lighting products, including headlamp drivers, battery management systems, and automotive lighting components. The company was founded in 1996 and is based in Jinhua, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Hengdian Group reported revenue of ¥4.3B in FY2025 versus ¥5.3B in FY2021, a compound −4.9%/yr. Reported net income was ¥264M in FY2025, compounding −5.2%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
4.3B CNY
Latest YoY
−2.6%
Avg. growth/yr (3Y)
−2.5%
Avg. growth/yr (5Y)
−0.9%
Avg. growth/yr (14Y)
+6.8%
Revenue −4.9%/yr
FY21 ¥5.3B
FY22 ¥4.7B
FY23 ¥4.7B
FY24 ¥4.4B
FY25 ¥4.3B
Net income −5.2%/yr
FY21 ¥328M
FY22 ¥340M
FY23 ¥376M
FY24 ¥347M
FY25 ¥264M

603303 screens 22% overvalued. Compare with Contemporary Amperex Technology 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). "Hengdian Group Fair Value". https://www.fairvalue-calculator.com/stock/603303

Peer Group

Electrical Equipment & Parts · 528 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 65 · Top 25%
Fair Value upside −23% · Above median
Return on equity (TTM) 7% · Above median
Return on assets 2% · Below median
Net margin (TTM) 6% · Above median
Operating margin (TTM) 6% · Below median
Revenue growth -1% · Below median
Dividend yield (TTM) 2.9% · Top 25%

Valuation Multiples vs Electrical Equipment & Parts median · lower = cheaper

P/E (TTM) 62.5× · Pricier than 75% of peers
P/B 4.97× · Pricier than 75% of peers
P/S (TTM) 3.66× · Pricier than median
P/FCF 4.8× · Pricier than median
EV/EBITDA 49.4× · 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 3 · sector 0
FUTURE 0 · sector 57
PAST 28 · sector 26
HEALTH 100 · sector 97
DIVIDEND 58 · sector 18

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 Electrical Equipment & Parts stocks, each showing price versus our Fair Value estimate (as of Jul 11, 2026).

Stock Price Fair Value vs Fair Value
Contemporary Amperex Technology Co 3750 HK$675.50 HK$391.44 -42%
ABB Ltd ABBN CHF 83.82 CHF 35.46 -58%
Delta Electronics (Thailand) Public Company TDED 10.16 SGD 1.47 SGD -86%
LG Energy Solution, Ltd 373220 334,000 KRW 201,455 KRW -40%
WEG S.A WEGE3 13,210 ARS 7,948 ARS -40%
Sungrow Power Supply Co 300274 ¥114.79 ¥123.83 +8%
Shenzhen Inovance Technology Co 300124 ¥63.43 ¥33.04 -48%
HD Hyundai Electric Co 267260 823,000 KRW 371,133 KRW -55%
LS ELECTRIC Co 010120 190,000 KRW 31,517 KRW -83%
Sieyuan Electric Co 002028 ¥151.73 ¥71.69 -53%

Compare Hengdian Group with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 Hengdian Group (603303) overvalued or undervalued?
As of Jul 11, 2026, our model estimates a fair value of ¥16.84 versus a price of ¥21.73, about −22% (overvalued).
What is the fair value of 603303?
Our model-based fair value for Hengdian Group is ¥16.84 (as of Jul 11, 2026), built from audited fundamentals. The current price is ¥21.73.
What is the quality score of 603303?
Hengdian Group has a Quality Score of 65/100. 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 Hengdian Group (603303)?
Hengdian Group reported trailing-twelve-month revenue of about 4.3B CNY (latest available figure, as of Jul 11, 2026).
What is the net profit margin of 603303?
The net profit margin of Hengdian Group is about 5.7%, meaning it keeps roughly 5.7% of revenue as net income. Based on the latest reported figures.
Does Hengdian Group pay a dividend?
Hengdian Group currently shows a dividend yield of about 2.91% relative to its recent price (as of Jul 11, 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 Hengdian Group 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.