EN DE

Eastern Pioneer Driving School Co (603377) Fair Value & Analysis

Consumer Defensive · CN · Market cap 2.2B CNY

EP Eastern Pioneer Driving School Co 603377 · SHG
Price¥3.08
Fair Value¥1.62
Upside-47.4%
Quality49/100
Watch Eastern Pioneer Driving School Co for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Loss-making · -127.3% net margin
High debt · generates free cash flow
Trails peers (1/11)
Narrow moat 8/100
Evidence: Medium Range ¥1.42 – ¥2.08 Share as image

Fair value as of: Aug 11, 2026

From 12 valuation models · updated today

Fair value updated Aug 11, 2026, revised from ¥1.68 to ¥1.62 (−3.6%) since Jul 11, 2026. Share price +6.9% over the past month.

Below-average quality, and screening another 47% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥2.08). The favourable scenario is already priced in.
  • Solid but not exceptional quality (49/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥13.48 ¥0.9100 Fair Value ¥1.62 Mar 2021 Aug 2026

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

How to read this chart

60‑month range ¥0.9100 – ¥13.48 · fair‑value band ¥1.42 – ¥2.08 · the ¥3.08 price screens above the ¥1.62 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 11, 2026.

Full chart & analysis →

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

Analysis

Eastern Pioneer Driving School Co (603377) currently trades at ¥3.08, while our model-based Fair Value estimate is ¥1.62, implying the stock looks roughly 47.4% overvalued today. The Quality Score stands at 49/100 (below-average quality), in the Consumer Defensive 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).

Trailing-twelve-month revenue stands at 600M CNY. Revenue declined 12.7% year over year. Net debt stands at 1.0B CNY. Fundamentals as of Aug 11, 2026

Our scenario range runs from ¥1.42 (bear case) to ¥2.08 (bull case); at ¥3.08, 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 34% below its 52-week high and 13% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at 17% fair-value upside, at -47%, 603377 screens richer 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 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. Evidence
Highest evidence
Growth DCF ¥1.99 ¥2.60 ¥3.61 80
Rev-Margin DCF ¥1.28 ¥1.66 ¥2.15 74
Gordon GGM ¥0.0600 ¥0.0700 ¥0.0800 70
All 12 models by family
DCF Models
FCF DCF ¥1.92 ¥2.55 ¥3.69 38
5Y Revenue Exit ¥1.28 ¥1.62 ¥2.11 39
5Y EBITDA Exit ¥1.09 ¥1.29 ¥1.55 41
10Y Revenue Exit ¥1.51 ¥1.78 ¥2.06 36
10Y EBITDA Exit ¥1.41 ¥1.58 ¥1.74 37
Dividend Discount
Gordon GGM ¥0.0600 ¥0.0700 ¥0.0800 70
DDM Multi-Stage ¥0.0600 ¥0.0800 ¥0.1000 61
Multiples
EV/EBITDA ¥0.5900 ¥0.7300 ¥0.8600 54
EV/Revenue ¥0.9200 ¥1.23 ¥1.54 43
Asset-Based
NCAV (Graham) ¥0.0500 ¥0.0700 ¥0.1100 50
Growth DCF
Growth DCF ¥1.99 ¥2.60 ¥3.61 80
Rev-Margin DCF ¥1.28 ¥1.66 ¥2.15 74

Widest divergence: Growth DCF (¥1.66) versus Dividend Discount (¥0.0700). Highest evidence: Growth DCF (80).

Notify me when 603377 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 600M CNY
Revenue growth (YoY) -12.7%
Net margin -127%
Return on equity -113%
Free cash flow 134M CNY FY2025
Operating margin -31.1%
More key figures
EPS (TTM) ¥-1.06
EPS growth (YoY) -35.2%
Net debt 1.0B CNY FY2024

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

Quality Score breakdown

Overall quality 49/100

Of which business quality 49 · Market factors (momentum, volatility) 41

Profitability 2
Margins and returns on capital today
Quality Growth 30
Are margins and returns improving?
Cashflow 89
Earnings quality: real cash, not paper profit
Fin. Strength 11
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 71
Calm price path (market factor)
Momentum 27
Price trend over the last 3–12 months (market factor)
52W Momentum 32
Distance to the 52-week high (market factor)
Net Issuance 94
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

Eastern Pioneer Driving School Co., Ltd provides motor vehicle and civil aircraft driving training services in China. It provides driving and flight training; agency; rental; catering; and accommodation services. The company was founded in 2005 and is headquartered in Beijing, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Eastern Pioneer Driving School Co reported revenue of ¥618M in FY2025 versus ¥1.2B in FY2021, a compound −15.3%/yr. Reported net income was −¥745M in FY2025.

Growth Quality 23/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
618M CNY
Latest YoY
−23.5%
Avg. growth/yr (3Y) 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.
−14.8%
Avg. growth/yr (5Y) 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.
−6.1%
Avg. growth/yr (14Y) 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.
+1.6%
Revenue −15.3%/yr
FY21 ¥1.2B
FY22 ¥1.0B
FY23 ¥1.0B
FY24 ¥807M
FY25 ¥618M
Net income
FY21 ¥152M
FY22 −¥60.0M
FY23 −¥362M
FY24 −¥903M
FY25 −¥745M

603377 screens 47% overvalued. Compare with New Oriental Education & Technology Group →

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). "Eastern Pioneer Driving School Co Fair Value". https://www.fairvalue-calculator.com/stock/603377

Peer Group

Education & Training Services · 148 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 49 · Below median
Fair Value upside −47% · Bottom 25%
Return on assets -3% · Bottom 25%
Net margin (TTM) -127% · Bottom 25%
Operating margin (TTM) -31% · Bottom 25%
Revenue growth -13% · Bottom 25%
Debt / equity 3.83× · Higher than 75% of peers

Valuation Multiples vs Education & Training Services median · lower = cheaper

P/B 4.31× · Pricier than 75% of peers
P/S (TTM) 0.55× · Cheaper than median
P/FCF 2.5× · Pricier than median

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 Education & Training Services stocks, each showing price versus our Fair Value estimate (as of Aug 11, 2026).

Stock Price Fair Value vs Fair Value
New Oriental Education & Technology Group EDUN 966.48 MXN 897.37 MXN -7%
TAL Education Group TAL $10.24 $15.60 +52%
Laureate Education, Inc LAUR $36.45 $41.45 +14%
Physicswallah Limited PWL ₹131.59 ₹14.81 -89%
Grand Canyon Education, Inc LOPE $149.00 $152.01 +2%
Covista Inc CVSA $116.22 $135.45 +17%
Stride, Inc LRN $83.39 $139.45 +67%
Universal Technical Institute, Inc UTI $40.33 $21.35 -47%
Perdoceo Education Corporation PRDO $31.66 $41.45 +31%
Strategic Education, Inc STRA $84.18 $105.48 +25%

Compare Eastern Pioneer Driving School Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive 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 Eastern Pioneer Driving School Co (603377) overvalued or undervalued?
As of Aug 11, 2026, our model estimates a fair value of ¥1.62 versus a price of ¥3.08, about −47% (overvalued).
What is the fair value of 603377?
Our model-based fair value for Eastern Pioneer Driving School Co is ¥1.62 (as of Aug 11, 2026), built from audited fundamentals. The current price is ¥3.08.
What is the quality score of 603377?
Eastern Pioneer Driving School Co has a Quality Score of 49/100. 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 Eastern Pioneer Driving School Co (603377)?
Eastern Pioneer Driving School Co reported trailing-twelve-month revenue of about 600M CNY (latest available figure, as of Aug 11, 2026).
What is the net profit margin of 603377?
The net profit margin of Eastern Pioneer Driving School Co is about -127.3%, meaning it is currently running at a net loss. 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 Eastern Pioneer Driving School 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.