EN DE

Guangdong Ellington Electronics Technology Co (603328) Fair Value & Analysis

Technology · CN · Market cap 13.4B CNY

GE Guangdong Ellington Electronics Technology Co 603328 · SHG
Price¥10.85
Fair Value¥8.33
Upside-23.2%
Quality57/100
Watch Guangdong Ellington Electronics Technology Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 9.6% net margin
generates free cash flow
1.20% dividend yield
Mixed vs. peers (6/13)
Narrow moat 43/100
Evidence: Medium Range ¥5.41 – ¥11.71 Share as image

Fair value as of: Jul 11, 2026

From 25 valuation models · updated 30 days ago

Share price −0.9% over the past month.

A solid business, but screening 23% overvalued on our models.

What matters now

  • Solid but not exceptional quality (57/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (¥5.41 to ¥11.71) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥15.14 ¥5.10 Fair Value ¥8.33 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 ¥5.10 – ¥15.14 · fair‑value band ¥5.41 – ¥11.71 · the ¥10.85 price screens above the ¥8.33 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

Guangdong Ellington Electronics Technology Co (603328) currently trades at ¥10.85, while our model-based Fair Value estimate is ¥8.33, implying the stock looks roughly 23.2% overvalued today. The Quality Score stands at 57/100 (solid quality), in the Technology 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: medium).

Over the trailing twelve months, Guangdong Ellington Electronics Technology Co generated revenue of 4.0B CNY at a net margin of 9.6%. Revenue declined 1.1% year over year. It earns a return on equity of 9.1%. The balance sheet holds a net cash position of 530M CNY. Fundamentals as of Jul 11, 2026

Our scenario range runs from ¥5.41 (bear case) to ¥11.71 (bull case); at ¥10.85, 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 26% below its 52-week high and 21% above its 52-week low, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -73% fair-value upside, at -23%, 603328 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 ¥3.82 ¥4.37 ¥7.46 76
Growth DCF ¥4.23 ¥5.85 ¥8.10 72
Gordon GGM ¥1.93 ¥3.85 ¥6.37 70
All 25 models by family
DCF Models
FCF DCF ¥4.13 ¥5.91 ¥8.50 38
Owner Earnings ¥2.57 ¥3.60 ¥5.09 31
5Y Revenue Exit ¥4.63 ¥7.07 ¥10.13 39
5Y EBITDA Exit ¥5.89 ¥9.35 ¥13.29 41
5Y P/E Exit ¥5.73 ¥9.07 ¥12.46 38
10Y Revenue Exit ¥4.27 ¥6.44 ¥9.20 36
10Y EBITDA Exit ¥5.20 ¥7.99 ¥11.54 37
10Y P/E Exit ¥5.10 ¥7.80 ¥10.93 35
Earnings-Based
Graham-Dodd ¥3.19 ¥8.27 ¥10.79 54
PEG = 1.0 ¥1.57 ¥2.24 ¥2.91 46
EPV ¥4.88 ¥5.62 ¥6.27 59
Dividend Discount
Gordon GGM ¥1.93 ¥3.85 ¥6.37 70
DDM Multi-Stage ¥1.93 ¥2.97 ¥4.08 61
Multiples
P/E Multiple ¥7.03 ¥9.37 ¥11.71 63
P/S Multiple ¥5.97 ¥7.97 ¥9.96 58
P/B Multiple ¥5.97 ¥7.97 ¥9.96 55
EV/EBIT ¥7.46 ¥9.81 ¥12.15 53
EV/EBITDA ¥7.74 ¥10.18 ¥12.61 54
EV/Revenue ¥5.17 ¥7.20 ¥9.23 43
Asset-Based
NCAV (Graham) ¥2.11 ¥2.83 ¥4.22 50
Growth DCF
Growth DCF ¥4.23 ¥5.85 ¥8.10 72
Rev-Margin DCF ¥4.63 ¥7.09 ¥9.78 67
Economic Profit
Residual Income ¥3.82 ¥4.37 ¥7.46 76
ROIC Compounder ¥5.00 ¥6.11 ¥7.43 67
Growth Earnings
Growth-Adj P/E ¥5.50 ¥7.86 ¥10.22 68

Widest divergence: Multiples (¥7.97) versus Asset-Based (¥2.83). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) 4.0B CNY
Revenue growth (YoY) -1.1%
Net margin 9.6%
Return on equity 9.1%
Free cash flow 339M CNY FY2025
P/E ratio 34.3
More key figures
Operating margin 5.6%
EPS (TTM) ¥0.3900
Dividend yield 1.2%
EPS growth (YoY) -67.2%
Net cash 530M CNY FY2024

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

Quality Score breakdown

Overall quality 57/100

Of which business quality 59 · Market factors (momentum, volatility) 47

Profitability 42
Margins and returns on capital today
Quality Growth 39
Are margins and returns improving?
Cashflow 54
Earnings quality: real cash, not paper profit
Fin. Strength 80
Balance sheet, leverage, solvency risk
Investment 57
Disciplined investing over empire-building
Low Volatility 57
Calm price path (market factor)
Momentum 45
Price trend over the last 3–12 months (market factor)
52W Momentum 37
Distance to the 52-week high (market factor)
Net Issuance 82
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

Guangdong Ellington Electronics Technology Co.,Ltd, together with its subsidiaries, researches, develops, manufactures, and sells high-precision, high-density double-layer, and multi-layer printed circuit boards in China and internationally. It offers multilayer, thick copper, high-frequency and high-speed, metal-based, and HDI circuit boards.

Full company description

Guangdong Ellington Electronics Technology Co.,Ltd, together with its subsidiaries, researches, develops, manufactures, and sells high-precision, high-density double-layer, and multi-layer printed circuit boards in China and internationally. It offers multilayer, thick copper, high-frequency and high-speed, metal-based, and HDI circuit boards. The company's products are used in automotive electronics, computing and communications, industrial control and medical, new energy and power supply, multimedia and display, and other applications. It also engages in investment activities. The company was formerly known as Ellington Co., Ltd and changed its name to Guangdong Ellington Electronics Technology Co., Ltd. in November 2007. Guangdong Ellington Electronics Technology Co.,Ltd was founded in 2000 and is headquartered in Zhongshan, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Guangdong Ellington Electronics Technology Co reported revenue of ¥4.0B in FY2025 versus ¥2.9B in FY2021, a compound +8.5%/yr. Reported net income was ¥468M in FY2025, compounding +32.8%/yr from FY2021.

Growth Quality 79/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
4.0B CNY
Latest YoY
+14.8%
Avg. growth/yr (3Y)
+9.6%
Avg. growth/yr (5Y)
+9.3%
Avg. growth/yr (18Y)
+6.0%
Revenue +8.5%/yr
FY21 ¥2.9B
FY22 ¥3.1B
FY23 ¥3.2B
FY24 ¥3.5B
FY25 ¥4.0B
Net income +32.8%/yr
FY21 ¥151M
FY22 ¥269M
FY23 ¥355M
FY24 ¥437M
FY25 ¥468M

603328 screens 23% overvalued. Compare with Delta Electronics, Inc →

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). "Guangdong Ellington Electronics Technology Co Fair Value". https://www.fairvalue-calculator.com/stock/603328

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 57 · Above median
Fair Value upside −23% · Above median
Return on equity (TTM) 9% · Above median
Return on assets 4% · Above median
Net margin (TTM) 10% · Top 25%
Operating margin (TTM) 6% · Below median
Revenue growth -1% · Below median
Dividend yield (TTM) 1.2% · Below median

Valuation Multiples vs Electronic Components median · lower = cheaper

P/E (TTM) 34.3× · Cheaper than median
P/B 3.17× · Pricier than median
P/S (TTM) 3.33× · Pricier than median
P/FCF 5.8× · Pricier than median
EV/EBITDA 20.3× · Pricier 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 2 · sector 0
FUTURE 0 · sector 32
PAST 37 · sector 24
HEALTH 0 · sector 95
DIVIDEND 24 · sector 25

Insider activity: 40/100

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 Guangdong Ellington Electronics Technology 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 Guangdong Ellington Electronics Technology Co (603328) overvalued or undervalued?
As of Jul 11, 2026, our model estimates a fair value of ¥8.33 versus a price of ¥10.85, about −23% (overvalued).
What is the fair value of 603328?
Our model-based fair value for Guangdong Ellington Electronics Technology Co is ¥8.33 (as of Jul 11, 2026), built from audited fundamentals. The current price is ¥10.85.
What is the quality score of 603328?
Guangdong Ellington Electronics Technology Co has a Quality Score of 57/100. 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 Guangdong Ellington Electronics Technology Co (603328)?
Guangdong Ellington Electronics Technology Co reported trailing-twelve-month revenue of about 4.0B CNY (latest available figure, as of Jul 11, 2026).
What is the net profit margin of 603328?
The net profit margin of Guangdong Ellington Electronics Technology Co is about 9.6%, meaning it keeps roughly 9.6% of revenue as net income. Based on the latest reported figures.
Does Guangdong Ellington Electronics Technology Co pay a dividend?
Guangdong Ellington Electronics Technology Co currently shows a dividend yield of about 1.20% 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 Guangdong Ellington Electronics Technology 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.