EN DE

Suzhou West Deane New Power Electric Co (603312) Fair Value & Analysis

Technology · CN · Market cap 5.7B CNY

SW Suzhou West Deane New Power Electric Co 603312 · SHG
Price¥31.75
Fair Value¥41.26
Upside+30.0%
Quality48/100
Watch Suzhou West Deane New Power Electric Co for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 9.5% net margin
Low debt · generates free cash flow
2.35% dividend yield
Ranks above peers (9/14)
Moderate moat 53/100
Evidence: High Range ¥19.39 – ¥51.15 Share as image

Fair value as of: Jul 11, 2026

From 25 valuation models · updated 30 days ago

Fair value updated Jul 11, 2026, revised from ¥45.65 to ¥41.26 (−9.6%) since Jun 24, 2026. Share price +1.6% over the past month.

Below-average quality, screening 30% undervalued on our models.

What matters now

  • The model range is unusually wide (¥19.39 to ¥51.15). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid quality (48/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (3 years)

¥61.20 ¥23.32 Fair Value ¥41.26 Jan 2024 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

31‑month range ¥23.32 – ¥61.20 · fair‑value band ¥19.39 – ¥51.15 · the ¥31.75 price screens below the ¥41.26 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

Suzhou West Deane New Power Electric Co (603312) currently trades at ¥31.75, while our model-based Fair Value estimate is ¥41.26, implying the stock looks roughly 30.0% undervalued today. The Quality Score stands at 48/100 (below-average quality), in the Technology sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Suzhou West Deane New Power Electric Co generated revenue of 2.6B CNY at a net margin of 9.5%. Revenue declined 24.3% year over year. It earns a return on equity of 13.8%. The balance sheet holds a net cash position of 273M CNY. Fundamentals as of Jul 11, 2026

Our scenario range runs from ¥19.39 (bear case) to ¥51.15 (bull case); at ¥31.75, the current price sits within 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 51% below its 52-week high, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -73% fair-value upside, at 30%, 603312 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 ¥2.23 ¥2.76 ¥3.60 80
Residual Income ¥10.87 ¥13.33 ¥26.48 76
ROIC Compounder ¥22.61 ¥33.15 ¥40.16 72
All 25 models by family
DCF Models
FCF DCF ¥2.27 ¥2.60 ¥3.64 38
Owner Earnings ¥10.15 ¥20.48 ¥41.37 31
5Y Revenue Exit ¥15.73 ¥29.95 ¥60.05 39
5Y EBITDA Exit ¥23.74 ¥46.14 ¥90.29 41
5Y P/E Exit ¥27.11 ¥66.84 ¥122.39 38
10Y Revenue Exit ¥11.12 ¥31.35 ¥47.00 36
10Y EBITDA Exit ¥17.59 ¥48.20 ¥105.10 37
10Y P/E Exit ¥20.00 ¥55.30 ¥116.54 35
Earnings-Based
Graham-Dodd ¥11.09 ¥77.31 ¥108.49 54
Lynch FV ¥39.94 ¥57.06 ¥74.18 50
PEG = 1.0 ¥39.94 ¥57.06 ¥74.18 46
EPV ¥17.28 ¥19.75 ¥21.87 59
Dividend Discount
Gordon GGM ¥10.07 ¥20.07 ¥30.39 70
DDM Multi-Stage ¥10.07 ¥17.35 ¥21.19 61
Multiples
P/E Multiple ¥34.24 ¥45.65 ¥57.06 63
P/S Multiple ¥20.79 ¥27.71 ¥34.64 58
P/B Multiple ¥20.79 ¥27.71 ¥34.64 55
EV/EBIT ¥36.39 ¥47.97 ¥59.55 53
EV/EBITDA ¥31.32 ¥41.21 ¥51.10 54
EV/Revenue ¥19.22 ¥26.74 ¥34.27 43
Asset-Based
NCAV (Graham) ¥5.56 ¥7.45 ¥11.12 50
Growth DCF
Growth DCF ¥2.23 ¥2.76 ¥3.60 80
Economic Profit
Residual Income ¥10.87 ¥13.33 ¥26.48 76
ROIC Compounder ¥22.61 ¥33.15 ¥40.16 72
Growth Earnings
Growth-Adj P/E ¥57.68 ¥82.39 ¥107.11 68

Widest divergence: Growth Earnings (¥82.39) versus Growth DCF (¥2.76). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 2.6B CNY
Revenue growth (YoY) -24.3%
Net margin 9.5%
Return on equity 13.8%
Free cash flow 6.2M CNY FY2025
P/E ratio 23.3
More key figures
Operating margin 14.1%
EPS (TTM) ¥1.54
Dividend yield 2.4%
EPS growth (YoY) -18.2%
Net cash 273M CNY FY2024

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

Quality Score breakdown

Overall quality 48/100

Of which business quality 49 · Market factors (momentum, volatility) 32

Profitability 53
Margins and returns on capital today
Quality Growth 67
Are margins and returns improving?
Cashflow 19
Earnings quality: real cash, not paper profit
Fin. Strength 87
Balance sheet, leverage, solvency risk
Investment 23
Disciplined investing over empire-building
Low Volatility 67
Calm price path (market factor)
Momentum 20
Price trend over the last 3–12 months (market factor)
52W Momentum 11
Distance to the 52-week high (market factor)
Net Issuance 34
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

Suzhou West Deane New Power Electric Co.,Ltd., an engineering and manufacturing company, engages in the research, design, production, and sale of electrical connection products in China and internationally. The company offers powder coated laminated busbar; edge-closed laminated busbar EV-CCS integrated busbar; and solutions developed for clients.

Full company description

Suzhou West Deane New Power Electric Co.,Ltd., an engineering and manufacturing company, engages in the research, design, production, and sale of electrical connection products in China and internationally. The company offers powder coated laminated busbar; edge-closed laminated busbar EV-CCS integrated busbar; and solutions developed for clients. It serves photovoltaic and wind power generation, rail transit, power grid, new energy vehicles, electrochemical energy storage, and other industrial sectors. The company was founded in 2007 and is headquartered in Suzhou, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Suzhou West Deane New Power Electric Co reported revenue of ¥2.8B in FY2025 versus ¥818M in FY2021, a compound +35.8%/yr. Reported net income was ¥261M in FY2025, compounding +34.2%/yr from FY2021.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
2.8B CNY
Latest YoY
+28.5%
Avg. growth/yr (3Y)
+20.4%
Avg. growth/yr (5Y)
+62.1%
Avg. growth/yr (6Y)
+59.9%
Revenue +35.8%/yr
FY21 ¥818M
FY22 ¥1.6B
FY23 ¥1.8B
FY24 ¥2.2B
FY25 ¥2.8B
Net income +34.2%/yr
FY21 ¥80.3M
FY22 ¥155M
FY23 ¥198M
FY24 ¥228M
FY25 ¥261M

Watch 603312: get an alert when its fair value changes →

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). "Suzhou West Deane New Power Electric Co Fair Value". https://www.fairvalue-calculator.com/stock/603312

Peer Group

Electronic Components · 626 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 48 · Below median
Fair Value upside +30% · Top 25%
Return on equity (TTM) 14% · Top 25%
Return on assets 7% · Top 25%
Net margin (TTM) 10% · Top 25%
Operating margin (TTM) 14% · Top 25%
Revenue growth -24% · Bottom 25%
Dividend yield (TTM) 2.4% · Above median
Debt / equity 0.05× · Lower than median

Valuation Multiples vs Electronic Components median · lower = cheaper

P/E (TTM) 23.3× · Cheaper than median
P/B 3.23× · Pricier than median
P/S (TTM) 2.20× · Pricier than median
P/FCF 137.2× · Pricier than 75% of peers
EV/EBITDA 15.9× · Cheaper than median

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 73 · sector 0
FUTURE 0 · sector 32
PAST 55 · sector 24
HEALTH 98 · sector 95
DIVIDEND 47 · sector 25

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 Electronic Components stocks, each showing price versus our Fair Value estimate (as of Jul 11, 2026).

Stock Price Fair Value vs Fair Value
Delta Electronics, Inc 2308 1,880 TWD 515.23 TWD -73%
Hon Hai Precision Industry Co 2317 242.50 TWD 270.47 TWD +12%
Luxshare Precision Industry Co 002475 ¥62.14 ¥38.44 -38%
Samsung Electro-Mechanics Co 009150 1,260,000 KRW 166,421 KRW -87%
Elite Material Co 2383 4,990 TWD 714.36 TWD -86%
Yageo Corporation 2327 699.00 TWD 216.55 TWD -69%
Shengyi Technology Co 600183 ¥132.29 ¥27.45 -79%
Shennan Circuits Co 002916 ¥364.00 ¥93.50 -74%
Victory Giant Technology (HuiZhou) Co 2476 HK$297.00 HK$103.98 -65%
Wus Printed Circuit (Kunshan) Co 002463 ¥127.80 ¥31.95 -75%

Compare Suzhou West Deane New Power Electric Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Technology 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 Suzhou West Deane New Power Electric Co (603312) overvalued or undervalued?
As of Jul 11, 2026, our model estimates a fair value of ¥41.26 versus a price of ¥31.75, about +30% (undervalued).
What is the fair value of 603312?
Our model-based fair value for Suzhou West Deane New Power Electric Co is ¥41.26 (as of Jul 11, 2026), built from audited fundamentals. The current price is ¥31.75.
What is the quality score of 603312?
Suzhou West Deane New Power Electric Co has a Quality Score of 48/100. 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 Suzhou West Deane New Power Electric Co (603312)?
Suzhou West Deane New Power Electric Co reported trailing-twelve-month revenue of about 2.6B CNY (latest available figure, as of Jul 11, 2026).
What is the net profit margin of 603312?
The net profit margin of Suzhou West Deane New Power Electric Co is about 9.5%, meaning it keeps roughly 9.5% of revenue as net income. Based on the latest reported figures.
Does Suzhou West Deane New Power Electric Co pay a dividend?
Suzhou West Deane New Power Electric Co currently shows a dividend yield of about 2.35% 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 Suzhou West Deane New Power Electric 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.