EN DE

Suzhou Huazhijie Telecom Co (603400) Fair Value & Analysis

Technology · CN · Market cap 5.9B CNY

SH Suzhou Huazhijie Telecom Co 603400 · SHG
Price¥43.56
Fair Value¥27.87
Upside-36.0%
Quality32/100
Watch Suzhou Huazhijie Telecom Co for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 7.6% net margin
negative free cash flow
2.03% dividend yield
Mixed vs. peers (7/12)
Moderate moat 45/100
Evidence: High Range ¥19.51 – ¥36.24 Share as image

Fair value as of: Jul 11, 2026

From 17 valuation models · updated 30 days ago

Share price +14.4% over the past month.

Below-average quality, and screening another 36% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥36.24). The favourable scenario is already priced in.
  • Weak quality (32/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • A fairly wide model range (¥19.51 to ¥36.24) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (14 months)

¥67.01 ¥33.04 Fair Value ¥27.87 Jun 2025 Aug 2026

White line = price, green steps = our fair value per fiscal year. As of Jul 11, 2026.

How to read this chart

14‑month range ¥33.04 – ¥67.01 · fair‑value band ¥19.51 – ¥36.24 · the ¥43.56 price screens above the ¥27.87 fair value. As of Jul 11, 2026.

Full chart & analysis →

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

Analysis

Suzhou Huazhijie Telecom Co (603400) currently trades at ¥43.56, while our model-based Fair Value estimate is ¥27.87, implying the stock looks roughly 36.0% overvalued today. The Quality Score stands at 32/100 (below-average 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: high).

Over the trailing twelve months, Suzhou Huazhijie Telecom Co generated revenue of 1.5B CNY at a net margin of 7.6%. Revenue grew 17.5% year over year. It earns a return on equity of 11.1%. The stock trades on a trailing P/E of 51.9. Fundamentals as of Jul 11, 2026

Our scenario range runs from ¥19.51 (bear case) to ¥36.24 (bull case); at ¥43.56, 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 54% 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 -36%, 603400 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 ¥10.55 ¥11.72 ¥18.32 76
Gordon GGM ¥2.76 ¥5.50 ¥8.33 70
Growth-Adj P/E ¥19.51 ¥27.87 ¥36.24 68
All 17 models by family
DCF Models
Owner Earnings ¥8.84 ¥11.80 ¥16.77 31
Earnings-Based
Graham-Dodd ¥8.46 ¥39.23 ¥53.88 54
Lynch FV ¥10.34 ¥14.77 ¥19.21 50
PEG = 1.0 ¥10.34 ¥14.77 ¥19.21 46
EPV ¥15.78 ¥17.48 ¥18.96 59
Dividend Discount
Gordon GGM ¥2.76 ¥5.50 ¥8.33 70
DDM Multi-Stage ¥2.76 ¥4.76 ¥5.81 61
Multiples
P/E Multiple ¥26.12 ¥34.82 ¥43.53 63
P/S Multiple ¥15.86 ¥21.14 ¥26.43 58
P/B Multiple ¥15.86 ¥21.14 ¥26.43 55
EV/EBIT ¥32.05 ¥41.08 ¥50.11 53
EV/EBITDA ¥28.99 ¥37.00 ¥45.00 54
EV/Revenue ¥18.66 ¥24.53 ¥30.40 43
Asset-Based
NCAV (Graham) ¥6.06 ¥8.12 ¥12.11 50
Economic Profit
Residual Income ¥10.55 ¥11.72 ¥18.32 76
ROIC Compounder ¥17.04 ¥21.12 ¥26.50 67
Growth Earnings
Growth-Adj P/E ¥19.51 ¥27.87 ¥36.24 68

Widest divergence: Growth Earnings (¥27.87) versus Dividend Discount (¥4.76). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) 1.5B CNY
Revenue growth (YoY) +17.5%
Net margin 7.6%
Return on equity 11.1%
Free cash flow −32.1M CNY FY2025
P/E ratio 51.9
More key figures
Operating margin 11.2%
EPS (TTM) ¥1.13
Dividend yield 2.0%
EPS growth (YoY) -49.2%

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

Quality Score breakdown

Overall quality 32/100

Of which business quality 37 · Market factors (momentum, volatility) 24

Profitability 44
Margins and returns on capital today
Quality Growth 22
Are margins and returns improving?
Cashflow 14
Earnings quality: real cash, not paper profit
Fin. Strength 97
Balance sheet, leverage, solvency risk
Investment 21
Disciplined investing over empire-building
Low Volatility 21
Calm price path (market factor)
Momentum 26
Price trend over the last 3–12 months (market factor)
52W Momentum 23
Distance to the 52-week high (market factor)
Net Issuance 0
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 Huazhijie Telecom Co., Ltd. engages in the research, development, production, and sale of power tool parts and consumer electronics parts in China and internationally.

Full company description

Suzhou Huazhijie Telecom Co., Ltd. engages in the research, development, production, and sale of power tool parts and consumer electronics parts in China and internationally. The company offers electronic modules/chargers, including brushless and brushed motor control modules, battery packs, and laser level control modules; brush and brushless integrated, AC speed, DC speed control, and ON/OFF switches; and brushless and car motors. It also provides precision mechanisms, such as AC connectors, battery clips, carbon brush holders, DC connectors, and tact switches; and automotive structural parts, electronic control modules, car interior parts, and charging guns. In addition, the company offers technical services comprising business consulting, technical support, production delivery, logistics and transportation, and after-sales services. Its products and components are used in household appliances, electric tools, garden tools, switches, personal care products, industrial controls, and other fields. Suzhou Huazhijie Telecom Co., Ltd. was founded in 1992 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 Huazhijie Telecom Co reported revenue of ¥1.4B in FY2025 versus ¥1.2B in FY2021, a compound +2.9%/yr. Reported net income was ¥124M in FY2025, compounding +4.2%/yr from FY2021.

Growth Quality 52/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
1.4B CNY
Latest YoY
+14.0%
Avg. growth/yr (3Y)
+11.2%
Revenue +2.9%/yr
FY21 ¥1.2B
FY22 ¥1.0B
FY23 ¥937M
FY24 ¥1.2B
FY25 ¥1.4B
Net income +4.2%/yr
FY21 ¥106M
FY22 ¥101M
FY23 ¥121M
FY24 ¥154M
FY25 ¥124M

603400 screens 36% 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). "Suzhou Huazhijie Telecom Co Fair Value". https://www.fairvalue-calculator.com/stock/603400

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 32 · Bottom 25%
Fair Value upside −36% · Above median
Return on equity (TTM) 11% · Above median
Return on assets 5% · Top 25%
Net margin (TTM) 8% · Above median
Operating margin (TTM) 11% · Above median
Revenue growth 18% · Above median
Dividend yield (TTM) 2.0% · Above median

Valuation Multiples vs Electronic Components median · lower = cheaper

P/E (TTM) 51.9× · Pricier than median
P/B 4.84× · Pricier than 75% of peers
P/S (TTM) 4.02× · Pricier than median
EV/EBITDA 34.6× · 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 0
FUTURE 88 · sector 32
PAST 44 · sector 24
HEALTH 0 · sector 95
DIVIDEND 41 · sector 25

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 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 Huazhijie Telecom 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 Huazhijie Telecom Co (603400) overvalued or undervalued?
As of Jul 11, 2026, our model estimates a fair value of ¥27.87 versus a price of ¥43.56, about −36% (overvalued).
What is the fair value of 603400?
Our model-based fair value for Suzhou Huazhijie Telecom Co is ¥27.87 (as of Jul 11, 2026), built from audited fundamentals. The current price is ¥43.56.
What is the quality score of 603400?
Suzhou Huazhijie Telecom Co has a Quality Score of 32/100. 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 Huazhijie Telecom Co (603400)?
Suzhou Huazhijie Telecom Co reported trailing-twelve-month revenue of about 1.5B CNY (latest available figure, as of Jul 11, 2026).
What is the net profit margin of 603400?
The net profit margin of Suzhou Huazhijie Telecom Co is about 7.6%, meaning it keeps roughly 7.6% of revenue as net income. Based on the latest reported figures.
Does Suzhou Huazhijie Telecom Co pay a dividend?
Suzhou Huazhijie Telecom Co currently shows a dividend yield of about 2.03% 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 Huazhijie Telecom 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.