EN DE

UE Furniture Co (603600) Fair Value & Analysis

Consumer Cyclical · CN · Market cap 3.2B CNY

UF UE Furniture Co 603600 · SHG
Price¥9.53
Fair Value¥13.85
Upside+45.3%
Quality59/100
Watch UE Furniture Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 4.9% net margin
Low debt · generates free cash flow
4.80% dividend yield
Ranks above peers (11/14)
Narrow moat 43/100
Evidence: High Range ¥10.50 – ¥17.21 Share as image

Fair value as of: Jul 11, 2026

From 26 valuation models · updated 30 days ago

Fair value updated Jul 11, 2026, revised from ¥14.79 to ¥13.85 (−6.4%) since Jun 24, 2026. Share price +3.4% over the past month.

A solid business, screening 45% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (¥10.50). The market is more pessimistic than our downside scenario.
  • Solid quality (59/100) 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 (5 years)

¥13.54 ¥6.86 Fair Value ¥13.85 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 ¥6.86 – ¥13.54 · fair‑value band ¥10.50 – ¥17.21 · the ¥9.53 price screens below the ¥13.85 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

UE Furniture Co (603600) currently trades at ¥9.53, while our model-based Fair Value estimate is ¥13.85, implying the stock looks roughly 45.3% undervalued today. The Quality Score stands at 59/100 (solid quality), in the Consumer Cyclical 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, UE Furniture Co generated revenue of 5.0B CNY at a net margin of 4.9%. Revenue grew 13.0% year over year. It earns a return on equity of 10.6%. The balance sheet holds a net cash position of 142M CNY. Fundamentals as of Jul 11, 2026

Our scenario range runs from ¥10.50 (bear case) to ¥17.21 (bull case); at ¥9.53, 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 28% below its 52-week high and 1% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 16% fair-value upside, at 45%, 603600 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 ¥13.62 ¥23.63 ¥38.64 80
Residual Income ¥6.09 ¥6.72 ¥9.18 76
Rev-Margin DCF ¥11.40 ¥17.96 ¥27.06 74
All 26 models by family
DCF Models
FCF DCF ¥13.92 ¥23.02 ¥43.72 38
Owner Earnings ¥12.90 ¥22.45 ¥39.93 31
5Y Revenue Exit ¥11.40 ¥18.18 ¥27.69 39
5Y EBITDA Exit ¥13.73 ¥23.33 ¥35.93 41
5Y P/E Exit ¥13.59 ¥23.02 ¥34.37 38
10Y Revenue Exit ¥11.89 ¥18.76 ¥30.01 36
10Y EBITDA Exit ¥13.70 ¥22.59 ¥37.20 37
10Y P/E Exit ¥13.61 ¥22.36 ¥35.84 35
Earnings-Based
Graham-Dodd ¥4.79 ¥27.37 ¥38.06 54
Lynch FV ¥7.70 ¥11.00 ¥14.30 50
PEG = 1.0 ¥7.70 ¥11.00 ¥14.30 46
EPV ¥9.43 ¥10.45 ¥11.33 59
Dividend Discount
Gordon GGM ¥4.68 ¥9.32 ¥14.11 70
DDM Multi-Stage ¥4.68 ¥8.05 ¥9.83 61
Multiples
P/E Multiple ¥11.10 ¥14.79 ¥18.49 63
P/S Multiple ¥8.98 ¥11.98 ¥14.97 58
P/B Multiple ¥8.98 ¥11.98 ¥14.97 55
EV/EBIT ¥13.04 ¥16.40 ¥19.75 53
EV/EBITDA ¥14.29 ¥18.06 ¥21.83 54
EV/Revenue ¥10.16 ¥13.24 ¥16.32 43
Asset-Based
NCAV (Graham) ¥3.48 ¥4.66 ¥6.96 50
Growth DCF
Growth DCF ¥13.62 ¥23.63 ¥38.64 80
Rev-Margin DCF ¥11.40 ¥17.96 ¥27.06 74
Economic Profit
Residual Income ¥6.09 ¥6.72 ¥9.18 76
ROIC Compounder ¥10.55 ¥13.60 ¥17.85 72
Growth Earnings
Growth-Adj P/E ¥11.44 ¥16.35 ¥21.25 68

Widest divergence: DCF Models (¥22.45) versus Asset-Based (¥4.66). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 5.0B CNY
Revenue growth (YoY) +13.0%
Net margin 4.9%
Return on equity 10.6%
Free cash flow 270M CNY FY2025
P/E ratio 13.1
More key figures
Operating margin 8.0%
EPS (TTM) ¥0.7500
Dividend yield 4.8%
EPS growth (YoY) +29.4%
Net cash 142M CNY FY2024

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

Quality Score breakdown

Overall quality 59/100

Of which business quality 61 · Market factors (momentum, volatility) 38

Profitability 49
Margins and returns on capital today
Quality Growth 42
Are margins and returns improving?
Cashflow 52
Earnings quality: real cash, not paper profit
Fin. Strength 86
Balance sheet, leverage, solvency risk
Investment 62
Disciplined investing over empire-building
Low Volatility 84
Calm price path (market factor)
Momentum 22
Price trend over the last 3–12 months (market factor)
52W Momentum 13
Distance to the 52-week high (market factor)
Net Issuance 70
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

UE Furniture Co., Ltd. engages in the research, development, production, and sale of healthy seats in China and Internationally. The company offers office chairs, sofas, massage chair bodies, leisure chairs, gaming chairs, lift tables, accessories, height-adjustable tables, and other healthy furniture products. It sells its products through online.

Full company description

UE Furniture Co., Ltd. engages in the research, development, production, and sale of healthy seats in China and Internationally. The company offers office chairs, sofas, massage chair bodies, leisure chairs, gaming chairs, lift tables, accessories, height-adjustable tables, and other healthy furniture products. It sells its products through online. UE Furniture Co., Ltd. was founded in 2001 and is based in Huzhou, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

UE Furniture Co reported revenue of ¥4.9B in FY2025 versus ¥4.7B in FY2021, a compound +1.2%/yr. Reported net income was ¥233M in FY2025, compounding +6.4%/yr from FY2021.

Growth Quality 69/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
4.9B CNY
Latest YoY
+2.8%
Avg. growth/yr (3Y)
+6.4%
Avg. growth/yr (5Y)
+7.3%
Avg. growth/yr (14Y)
+15.1%
Revenue +1.2%/yr
FY21 ¥4.7B
FY22 ¥4.1B
FY23 ¥3.5B
FY24 ¥4.7B
FY25 ¥4.9B
Net income +6.4%/yr
FY21 ¥181M
FY22 ¥335M
FY23 ¥298M
FY24 ¥296M
FY25 ¥233M

Watch 603600: 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). "UE Furniture Co Fair Value". https://www.fairvalue-calculator.com/stock/603600

Peer Group

Furnishings, Fixtures & Appliances · 311 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 59 · Above median
Fair Value upside +45% · Above median
Return on equity (TTM) 11% · Above median
Return on assets 4% · Above median
Net margin (TTM) 5% · Above median
Operating margin (TTM) 8% · Above median
Revenue growth 13% · Top 25%
Dividend yield (TTM) 4.8% · Above median
Debt / equity 0.01× · Lower than median

Valuation Multiples vs Furnishings, Fixtures & Appliances median · lower = cheaper

P/E (TTM) 13.1× · Cheaper than median
P/B 1.41× · Pricier than median
P/S (TTM) 0.65× · Pricier than median
P/FCF 1.8× · Pricier than median
EV/EBITDA 6.0× · 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 94 · sector 26
FUTURE 65 · sector 0
PAST 42 · sector 19
HEALTH 100 · sector 98
DIVIDEND 96 · sector 55

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 Furnishings, Fixtures & Appliances stocks, each showing price versus our Fair Value estimate (as of Jul 11, 2026).

Stock Price Fair Value vs Fair Value
Midea Group 000333 ¥82.71 ¥107.22 +30%
Gree Electric Appliances, Inc 000651 ¥38.25 ¥88.02 +130%
Haier Smart Home Co 600690 ¥21.46 ¥36.04 +68%
King Slide Works Co 2059 8,655 TWD 1,917 TWD -78%
Guangdong Songfa Ceramics Co 603268 ¥155.59 ¥38.95 -75%
SharkNinja, Inc SN $154.53 $89.07 -42%
Hisense Home Appliances Group 000921 ¥26.33 ¥48.03 +82%
Zhejiang Supor Co 002032 ¥43.85 ¥44.84 +2%
COWAY Co 021240 96,700 KRW 112,530 KRW +16%
Ecovacs Robotics Co 603486 ¥50.13 ¥54.11 +8%

Compare UE Furniture Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical 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 UE Furniture Co (603600) overvalued or undervalued?
As of Jul 11, 2026, our model estimates a fair value of ¥13.85 versus a price of ¥9.53, about +45% (undervalued).
What is the fair value of 603600?
Our model-based fair value for UE Furniture Co is ¥13.85 (as of Jul 11, 2026), built from audited fundamentals. The current price is ¥9.53.
What is the quality score of 603600?
UE Furniture Co has a Quality Score of 59/100. 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 UE Furniture Co (603600)?
UE Furniture Co reported trailing-twelve-month revenue of about 5.0B CNY (latest available figure, as of Jul 11, 2026).
What is the net profit margin of 603600?
The net profit margin of UE Furniture Co is about 4.9%, meaning it keeps roughly 4.9% of revenue as net income. Based on the latest reported figures.
Does UE Furniture Co pay a dividend?
UE Furniture Co currently shows a dividend yield of about 4.80% 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 UE Furniture 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.