EN DE

Runner (Xiamen) Corp (603408) Fair Value & Analysis

Industrials · CN · Market cap 4.5B CNY

RX Runner (Xiamen) Corp 603408 · SHG
Price¥10.34
Fair Value¥17.68
Upside+71.0%
Quality54/100
Watch Runner (Xiamen) Corp for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 7.8% net margin
Low debt · negative free cash flow
6.22% dividend yield
Ranks above peers (13/13)
Moderate moat 45/100
Evidence: High Range ¥12.38 – ¥23.22 Share as image

Fair value as of: Jul 11, 2026

From 17 valuation models · updated 30 days ago

Share price +3.1% over the past month.

A solid business, screening 71% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (¥12.38). The market is more pessimistic than our downside scenario.
  • Solid quality (54/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (¥12.38 to ¥23.22) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥15.03 ¥8.21 Fair Value ¥17.68 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 ¥8.21 – ¥15.03 · fair‑value band ¥12.38 – ¥23.22 · the ¥10.34 price screens below the ¥17.68 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

Runner (Xiamen) Corp (603408) currently trades at ¥10.34, while our model-based Fair Value estimate is ¥17.68, implying the stock looks roughly 71.0% undervalued today. The Quality Score stands at 54/100 (solid quality), in the Industrials 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, Runner (Xiamen) Corp generated revenue of 5.3B CNY at a net margin of 7.8%. Revenue grew 14.0% year over year. It earns a return on equity of 11.9%. The balance sheet holds a net cash position of 488M CNY. Fundamentals as of Jul 11, 2026

Our scenario range runs from ¥12.38 (bear case) to ¥23.22 (bull case); at ¥10.34, the current price sits below 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 29% below its 52-week high and 6% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -48% fair-value upside, at 71%, 603408 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 ¥7.20 ¥8.43 ¥14.54 76
ROIC Compounder ¥10.46 ¥12.68 ¥15.25 72
Gordon GGM ¥5.41 ¥10.78 ¥16.32 70
All 17 models by family
DCF Models
Owner Earnings ¥6.39 ¥8.87 ¥12.39 31
Earnings-Based
Graham-Dodd ¥6.70 ¥18.74 ¥24.64 54
Lynch FV ¥3.78 ¥5.40 ¥7.01 50
PEG = 1.0 ¥3.78 ¥5.40 ¥7.01 46
EPV ¥10.07 ¥11.47 ¥12.68 59
Dividend Discount
Gordon GGM ¥5.41 ¥10.78 ¥16.32 70
DDM Multi-Stage ¥5.41 ¥8.41 ¥11.38 61
Multiples
P/E Multiple ¥15.51 ¥20.68 ¥25.85 63
P/S Multiple ¥12.55 ¥16.74 ¥20.92 58
P/B Multiple ¥12.55 ¥16.74 ¥20.92 55
EV/EBIT ¥15.36 ¥20.07 ¥24.79 53
EV/EBITDA ¥17.13 ¥22.43 ¥27.73 54
EV/Revenue ¥11.31 ¥15.64 ¥19.96 43
Asset-Based
NCAV (Graham) ¥3.85 ¥5.16 ¥7.71 50
Economic Profit
Residual Income ¥7.20 ¥8.43 ¥14.54 76
ROIC Compounder ¥10.46 ¥12.68 ¥15.25 72
Growth Earnings
Growth-Adj P/E ¥12.38 ¥17.68 ¥22.98 68

Widest divergence: Growth Earnings (¥17.68) versus Asset-Based (¥5.16). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) 5.3B CNY
Revenue growth (YoY) +14.0%
Net margin 7.8%
Return on equity 11.9%
Free cash flow −127M CNY FY2025
P/E ratio 11.1
More key figures
Operating margin 10.5%
EPS (TTM) ¥0.9100
Dividend yield 6.2%
EPS growth (YoY) -25.0%
Net cash 488M CNY FY2024

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

Quality Score breakdown

Overall quality 54/100

Of which business quality 53 · Market factors (momentum, volatility) 42

Profitability 51
Margins and returns on capital today
Quality Growth 33
Are margins and returns improving?
Cashflow 14
Earnings quality: real cash, not paper profit
Fin. Strength 85
Balance sheet, leverage, solvency risk
Investment 61
Disciplined investing over empire-building
Low Volatility 82
Calm price path (market factor)
Momentum 27
Price trend over the last 3–12 months (market factor)
52W Momentum 22
Distance to the 52-week high (market factor)
Net Issuance 81
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

Runner (Xiamen) Corp. engages in the research and development, design, production, and sale of kitchen and bathroom products, livable air, health care, water purification products, and other products in China and internationally. The company offers showers, faucets, and water inlet and outlet products.

Full company description

Runner (Xiamen) Corp. engages in the research and development, design, production, and sale of kitchen and bathroom products, livable air, health care, water purification products, and other products in China and internationally. The company offers showers, faucets, and water inlet and outlet products. It also offers air treatment, home appliance, pipe installation, and other household products. In addition, the company provides sanitary ware, air vents, and automotive appliances. Further, the company offers engineering design, construction, installation, and services. Runner (Xiamen) Corp. was founded in 1990 and is headquartered in Xiamen, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Runner (Xiamen) Corp reported revenue of ¥5.1B in FY2025 versus ¥4.7B in FY2021, a compound +2.1%/yr. Reported net income was ¥441M in FY2025, compounding +4.0%/yr from FY2021.

Growth Quality 39/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
5.1B CNY
Latest YoY
+2.2%
Avg. growth/yr (3Y)
+6.9%
Avg. growth/yr (5Y)
+5.9%
Avg. growth/yr (9Y)
+7.6%
Revenue +2.1%/yr
FY21 ¥4.7B
FY22 ¥4.2B
FY23 ¥4.3B
FY24 ¥5.0B
FY25 ¥5.1B
Net income +4.0%/yr
FY21 ¥376M
FY22 ¥458M
FY23 ¥425M
FY24 ¥482M
FY25 ¥441M

Watch 603408: 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). "Runner (Xiamen) Corp Fair Value". https://www.fairvalue-calculator.com/stock/603408

Peer Group

Pollution & Treatment Controls · 91 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 54 · Above median
Fair Value upside +71% · Top 25%
Return on equity (TTM) 12% · Top 25%
Return on assets 5% · Top 25%
Net margin (TTM) 8% · Above median
Operating margin (TTM) 11% · Above median
Revenue growth 14% · Above median
Dividend yield (TTM) 6.2% · Top 25%
Debt / equity 0.07× · Lower than median

Valuation Multiples vs Pollution & Treatment Controls median · lower = cheaper

P/E (TTM) 11.1× · Cheaper than 75% of peers
P/B 1.31× · Cheaper than median
P/S (TTM) 0.86× · Cheaper than median
EV/EBITDA 6.2× · Cheaper 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 100 · sector 0
FUTURE 70 · sector 14
PAST 48 · sector 10
HEALTH 96 · sector 95
DIVIDEND 100 · sector 37

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 Pollution & Treatment Controls stocks, each showing price versus our Fair Value estimate (as of Jul 11, 2026).

Stock Price Fair Value vs Fair Value
Veralto Corporation VLTO $94.21 $69.11 -27%
Zurn Elkay Water Solutions Corporation ZWS $47.63 $24.92 -48%
Canmax Technologies Co 300390 ¥57.02 ¥10.41 -82%
CECO Environmental Corp CECO $83.63 $15.19 -82%
Fujian Longking Co 600388 ¥17.58 ¥15.59 -11%
Munters Group MTRS kr 166.60 kr 16.90 -90%
China Conch Venture Holdings 0586 HK$8.83 HK$14.14 +60%
Mega Union Technology Inc 6944 1,005 TWD 539.58 TWD -46%
MayAir Technology (China) Co 688376 ¥96.57 ¥18.80 -81%
Shanghai Emperor of Cleaning Hi-Tech Co 603200 ¥38.97 ¥5.73 -85%

Compare Runner (Xiamen) Corp 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 Runner (Xiamen) Corp (603408) overvalued or undervalued?
As of Jul 11, 2026, our model estimates a fair value of ¥17.68 versus a price of ¥10.34, about +71% (undervalued).
What is the fair value of 603408?
Our model-based fair value for Runner (Xiamen) Corp is ¥17.68 (as of Jul 11, 2026), built from audited fundamentals. The current price is ¥10.34.
What is the quality score of 603408?
Runner (Xiamen) Corp has a Quality Score of 54/100. 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 Runner (Xiamen) Corp (603408)?
Runner (Xiamen) Corp reported trailing-twelve-month revenue of about 5.3B CNY (latest available figure, as of Jul 11, 2026).
What is the net profit margin of 603408?
The net profit margin of Runner (Xiamen) Corp is about 7.8%, meaning it keeps roughly 7.8% of revenue as net income. Based on the latest reported figures.
Does Runner (Xiamen) Corp pay a dividend?
Runner (Xiamen) Corp currently shows a dividend yield of about 6.22% 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 Runner (Xiamen) Corp 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.