Shanghai Daimay Auto Interior (603730) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Shanghai Daimay Auto Interior stock ¥8.42, price ¥9.00, that is 6.5% below the price, quality 55 out of 100. Rating: fairly valued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 8, 2026.
How to read this chart
60‑month range ¥3.88 – ¥14.72 · fair‑value band ¥6.09 – ¥10.51 · the ¥9.00 price screens above the ¥8.42 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow Shanghai Daimay Auto Interior in your weekly email
Every Wednesday you see whether Shanghai Daimay Auto Interior is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Shanghai Daimay Automotive Interior Co., Ltd engages in the research, development, and sale of passenger car components in China and internationally.
Show moreShow less
The company offers interior parts for automotive roof systems and seat systems, including sun visors, headrests, roofs, central roof controllers, and other automotive interior products.
Its products include headrest components, rare vanity, EPP parts, arm rests, gear knobs, seating assemblies, reading and dome lamps, overhead consoles, rear and front headrests and components, PU steering wheels, leather wrapping steering wheels, wood trim steering wheels, heavy truck visors, unlit and lit vanity visors, and multi-function visors, as well as roof central controllers.
The company was founded in 2001 and is based in Shanghai, China. Shanghai Daimay Automotive Interior Co., Ltd is a subsidiary of Zhejiang Zhoushan Daimei Investment Co., Ltd.
Stock analysis
Shanghai Daimay Auto Interior (603730) currently trades at ¥9.00, while our model-based Fair Value estimate is ¥8.42, so the stock looks roughly fairly valued today (gap 7.0%).
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of ¥7.83 per share, and 1 of the 26 models we run sit above the ¥9.00 price.
Bear case: the Asset-Based group reads lowest at ¥0.9600, and 25 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: ¥6.09 (bear) to ¥10.51 (bull), the price of ¥9.00 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 55/100 (solid quality), in the Consumer Cyclical sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Shanghai Daimay Auto Interior reported revenue of 6.4B CNY in FY2025 versus 4.2B CNY in FY2021, a compound +11.1%/yr. Reported net income was 660M CNY in FY2025, compounding +12.2%/yr from FY2021.
Key figures
Market cap 19.3B CNY (≈ $2.9B) Mid · P/E ratio 21.4 · P/S ratio 3.09 · EPS (TTM) ¥0.4200 · Dividend yield 2.8% · Net margin 13.4% · Return on equity 18.4% · Return on assets (EBIT) 11.3% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 62 out of 100 (low confidence).
What moves the price
The share trades about 36% below its 52-week high and 23% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −23% fair-value upside, at −7%, 603730 screens cheaper than that median.
Fair Value models
Bear¥6.09Fair Value ¥8.42Bull¥10.51
Price ¥9.00 · Downside -6.5%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (¥0.1453 per share) are deliberately not added.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Best data coverage
FCF DCF¥5.00¥8.23¥13.2779
Growth DCF¥4.95¥7.85¥12.1677
Residual Income¥2.12¥2.46¥3.1076
All 26 models by family
DCF Models
FCF DCF¥5.00¥8.23¥13.2779
Owner Earnings¥4.20¥6.89¥11.1075
5Y Revenue Exit¥3.52¥5.45¥7.9772
5Y EBITDA Exit¥4.92¥8.31¥12.4974
5Y P/E Exit¥4.91¥8.28¥12.0870
10Y Revenue Exit¥3.94¥5.88¥8.6766
10Y EBITDA Exit¥4.89¥7.84¥12.1967
10Y P/E Exit¥4.88¥7.82¥11.8763
Earnings-Based
Graham-Dodd¥2.09¥9.29¥12.7264
Lynch FV¥2.41¥3.45¥4.4861
PEG = 1.0¥2.41¥3.45¥4.4857
EPV¥3.68¥4.18¥4.6074
Dividend Discount
Gordon GGM¥2.26¥4.24¥6.0767
DDM Multi-Stage¥2.26¥3.79¥4.5167
Multiples
P/E Multiple¥5.07¥6.76¥8.4463
P/S Multiple¥2.69¥3.59¥4.4858
P/B Multiple¥5.91¥7.88¥9.8555
EV/EBIT¥6.32¥8.43¥10.5466
EV/EBITDA¥5.08¥6.78¥8.4767
EV/Revenue¥2.50¥3.58¥4.6553
Asset-Based
NCAV (Graham)¥0.6400¥0.9600¥1.2055
Growth DCF
Growth DCF¥4.95¥7.85¥12.1677
Rev-Margin DCF¥3.52¥5.45¥7.9272
Economic Profit
Residual Income¥2.12¥2.46¥3.1076
ROIC Compounder¥4.05¥5.16¥6.5372
Growth Earnings
Growth-Adj P/E¥4.05¥5.79¥7.5367
The fair value above starts from this blend and is adjusted for dilution from new shares.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.91/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+0.7%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+7.7%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+10.2%
Start year 2020 (pandemic). Over 10 years: +10.7% a year
Revenue growth 14 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+12.4%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
+1.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year−1.3%
Dividend (yield on the price)2.8%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−1.3% vs 1.0%, steady
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.12% → 16%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Price in line with expectations
The price assumes about as much growth as the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+13.1%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (China: IMF forecast 1.7% a year to 2030, 1.4% from 2016 to 2025) that is about +11.2% a year for the price.
Compare Shanghai Daimay Auto Interior with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Auto Parts · 656 stocks
Beats the industry median on 6/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score55 · Above median
Fair Value upside−6.5% · Below median
Profitability
Return on equity (12 months)18.4% · Top 25%
Return on assets8.7% · Top 25%
Net margin (12 months)13.4% · Top 25%
Operating margin (12 months)15.2% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)−6.3% · Bottom 25%
Dividend yield (12 months)2.8% · Above median
Balance sheet
Debt / equity0.19× · Above median
Valuation Multiplesvs Auto Parts median · lower = cheaper
P/E (12 months)21.4× · Pricier than median
P/B3.96× · Priciest 25%
P/S (12 months)3.09× · Priciest 25%
Price / free cash flow (fiscal year)22.1× · Pricier than median
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). "Shanghai Daimay Auto Interior Fair Value". https://www.fairvalue-calculator.com/stock/603730
Frequently asked questions
Is Shanghai Daimay Auto Interior (603730) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of ¥8.42 versus a price of ¥9.00, about 7% lower (fairly valued).
What is the fair value of 603730?
Our model-based fair value for Shanghai Daimay Auto Interior is ¥8.42 (as of Nov 8, 2026), built from audited fundamentals. The current price: ¥9.00.
What is the quality score of 603730?
Shanghai Daimay Auto Interior has a Quality Score of 55/100. 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 price target for Shanghai Daimay Auto Interior (603730)?
Our model-based price target is the fair value of ¥8.42 (as of Nov 8, 2026) from 26 valuation models. Cautious scenario ¥6.09, optimistic scenario ¥10.51. It is a calculation from audited fundamentals, not an analyst target.
What is the Shanghai Daimay Auto Interior stock forecast for 2026?
Our models put fair value at ¥8.42, about 7% lower versus a price of ¥9.00 (fairly valued). Cautious scenario ¥6.09, optimistic scenario ¥10.51. The calculation is refreshed regularly with new filings.
What is the revenue of Shanghai Daimay Auto Interior (603730)?
Shanghai Daimay Auto Interior reported trailing-twelve-month revenue of about 6.3B CNY (latest available figure, as of Nov 8, 2026).
Does Shanghai Daimay Auto Interior pay a dividend?
Shanghai Daimay Auto Interior currently shows a dividend yield of 2.78% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Shanghai Daimay Auto Interior (603730) and when is the ex-dividend date?
Shanghai Daimay Auto Interior pays a dividend of ¥0.25 per share a year, a dividend yield of 2.8%. The last ex-dividend date was Jun 8, 2026. The payout ratio is 59.5% of earnings. Free cash flow covers the dividend 1.63 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Shanghai Daimay Auto Interior (603730)?
For today's price to be fair in a discounted-cash-flow model, Shanghai Daimay Auto Interior would have to grow free cash flow by +13.1 % per year for five years (discount rate 10.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +10.2 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of 603730 use?
Our models discount Shanghai Daimay Auto Interior at 10.3 %: a base by market capitalisation (mid), damped by beta 0.96, country premium for China. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Shanghai Daimay Auto Interior that is +13.1 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.3 %) and the same formula as our fair value.
How much growth has Shanghai Daimay Auto Interior (603730) delivered so far?
Over the past 5 years revenue at Shanghai Daimay Auto Interior grew +10.2 % a year. The price currently implies free-cash-flow growth of +13.1 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Shanghai Daimay Auto Interior (603730) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Shanghai Daimay Auto Interior (+13.1 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Shanghai Daimay Auto Interior (603730)?
The free-cash-flow yield on the price is 4.53 %: that much free cash flow Shanghai Daimay Auto Interior produces per unit of market value. When it exceeds the discount rate of our models (10.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Shanghai Daimay Auto Interior (603730)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Shanghai Daimay Auto Interior it is ¥8.42 per share (as of Nov 8, 2026), against a price of ¥9.00. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Shanghai Daimay Auto Interior stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 603730 trades above its calculated fair value: price ¥9.00, fair value ¥8.42, a gap of about −7% (fairly valued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 603730?
No. The price is what the market pays today (¥9.00); the fair value is what the company's own numbers justify (¥8.42). For Shanghai Daimay Auto Interior the two are ¥0.5850 per share apart. That gap is exactly why we show both numbers side by side.
How much is Shanghai Daimay Auto Interior worth?
The market values Shanghai Daimay Auto Interior at about 19.3B CNY (market capitalisation, as of Nov 8, 2026). Per share that is ¥9.00; our models calculate a fair value of ¥8.42 per share.
What do the bullish and bearish scenarios say about 603730?
Our models span a range for Shanghai Daimay Auto Interior: cautious scenario ¥6.09, base ¥8.42, optimistic ¥10.51 per share (as of Nov 8, 2026, price ¥9.00). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 603730?
Shanghai Daimay Auto Interior trades at a price-to-earnings ratio of 21.4 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥8.42 is built from several models across several years. Other multiples: P/B 4.0, P/S 3.1, EV/EBITDA 16.8.
How solid is the balance sheet of Shanghai Daimay Auto Interior (603730)?
Balance-sheet figures for Shanghai Daimay Auto Interior (as of Nov 8, 2026): return on equity 18.4%, debt of 0.19 per unit of equity. They feed the Quality Score of 55/100, which measures business quality independently of the share price.
How far is 603730 from its 52-week high?
Shanghai Daimay Auto Interior trades at ¥9.00, about 36% below its 52-week high of ¥14.15 and 23% above the low of ¥7.30 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of ¥8.42 is for.
Which stocks are comparable to Shanghai Daimay Auto Interior?
From the same area (Consumer Cyclical) we also value O'Reilly Automotive, Inc, AutoZone, Inc, Hyundai Mobis Co, Fuyao Glass Industry Group, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Shanghai Daimay Auto Interior stock attractive at the current price?
The data as of Nov 8, 2026: price ¥9.00, calculated fair value ¥8.42 (−7%), Quality Score 55/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 603730 calculated?
We run Shanghai Daimay Auto Interior through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of ¥8.42 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.0% above its aggregate fair value. Shanghai Daimay Auto Interior itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Shanghai Daimay Auto Interior (603730)?
The closing price on Nov 6, 2026 was ¥9.00. Our model-based fair value is ¥8.42, about 7% lower (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Shanghai Daimay Auto Interior right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. The price sits in the upper half of our model range, so the margin of safety is thin. The data supports the verdict: every model runs on fully documented inputs.
Where does the earnings growth of Shanghai Daimay Auto Interior (603730) come from?
Earnings per share at Shanghai Daimay Auto Interior grew +6.2 % a year from 2013 to 2024. Broken into its drivers: revenue per share +6.8 %, EBIT margin −1.3 %, tax rate +1.3 %, residual (interest, one-offs) −0.6 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Shanghai Daimay Auto Interior
How large is the market capitalisation of Shanghai Daimay Auto Interior (603730)?
The market capitalisation of Shanghai Daimay Auto Interior is 19.3B CNY (≈ $2.9B). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Shanghai Daimay Auto Interior (603730)?
The price-to-sales ratio of Shanghai Daimay Auto Interior is 3.09 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Shanghai Daimay Auto Interior (603730)?
Earnings per share at Shanghai Daimay Auto Interior are ¥0.4200 (price ÷ EPS = P/E 21.4). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Shanghai Daimay Auto Interior (603730)?
The dividend yield of Shanghai Daimay Auto Interior is 2.8% (payout 59.5%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Shanghai Daimay Auto Interior (603730)?
The net margin of Shanghai Daimay Auto Interior is 13.4% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Shanghai Daimay Auto Interior (603730)?
The return on equity (ROE) of Shanghai Daimay Auto Interior is 18.4% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Shanghai Daimay Auto Interior (603730)?
On an EBIT basis the return on assets of Shanghai Daimay Auto Interior is 11.3% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Shanghai Daimay Auto Interior (603730)?
The operating margin of Shanghai Daimay Auto Interior is 15.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Shanghai Daimay Auto Interior (603730)?
Revenue at Shanghai Daimay Auto Interior is growing −6.3% versus a year earlier (3y avg +7.7%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Shanghai Daimay Auto Interior (603730)?
Earnings per share at Shanghai Daimay Auto Interior are growing +680% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Shanghai Daimay Auto Interior (603730) carry?
The net debt of Shanghai Daimay Auto Interior is 23.7M CNY (fiscal year 2025, ≈ 0.0 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Shanghai Daimay Auto Interior in the live analysis
One click puts Shanghai Daimay Auto Interior on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 8, 2026