EN DE

Jiayou International Logistics Co (603871) Fair Value & Analysis

Industrials · CN · Market cap 16.8B CNY

JI Jiayou International Logistics Co 603871 · SHG
Price¥12.42
Fair Value¥14.60
Upside+17.6%
Quality62/100
Watch Jiayou International Logistics Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 15.1% net margin
Low debt · generates free cash flow
3.23% dividend yield
Ranks above peers (9/14)
Wide moat 67/100
Evidence: High Range ¥11.09 – ¥24.64 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 ¥16.35 to ¥14.60 (−10.7%) since Jun 24, 2026. Share price +8.4% over the past month.

A solid business, screening 18% undervalued on our models.

What matters now

  • A fairly wide model range (¥11.09 to ¥24.64) leaves room in how you read the outcome.
  • Our model range runs from ¥11.09 (bear) to ¥24.64 (bull), base ¥14.60. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 62/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥16.15 ¥3.15 Fair Value ¥14.60 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 ¥3.15 – ¥16.15 · fair‑value band ¥11.09 – ¥24.64 · the ¥12.42 price screens below the ¥14.60 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

Jiayou International Logistics Co (603871) currently trades at ¥12.42, while our model-based Fair Value estimate is ¥14.60, implying the stock looks roughly 17.6% undervalued today. The Quality Score stands at 62/100 (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, Jiayou International Logistics Co generated revenue of 8.0B CNY at a net margin of 15.1%. Revenue declined 15.8% year over year. It earns a return on equity of 19.4%. The balance sheet holds a net cash position of 765M CNY. Fundamentals as of Jul 11, 2026

Our scenario range runs from ¥11.09 (bear case) to ¥24.64 (bull case); at ¥12.42, the current price sits within 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 25% below its 52-week high and 30% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -11% fair-value upside, at 18%, 603871 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 ¥9.39 ¥16.91 ¥32.10 80
Residual Income ¥5.37 ¥6.73 ¥19.25 76
Rev-Margin DCF ¥9.50 ¥18.51 ¥35.50 74
All 26 models by family
DCF Models
FCF DCF ¥9.94 ¥15.27 ¥32.24 38
Owner Earnings ¥11.80 ¥26.03 ¥55.89 31
5Y Revenue Exit ¥9.44 ¥16.27 ¥30.61 39
5Y EBITDA Exit ¥11.15 ¥19.73 ¥36.58 41
5Y P/E Exit ¥13.12 ¥29.63 ¥52.32 38
10Y Revenue Exit ¥9.40 ¥20.81 ¥28.36 36
10Y EBITDA Exit ¥11.00 ¥24.49 ¥48.27 37
10Y P/E Exit ¥12.43 ¥28.73 ¥55.97 35
Earnings-Based
Graham-Dodd ¥5.67 ¥39.56 ¥55.51 54
Lynch FV ¥14.92 ¥21.32 ¥27.72 50
PEG = 1.0 ¥14.92 ¥21.32 ¥27.72 46
EPV ¥7.97 ¥9.20 ¥10.26 59
Dividend Discount
Gordon GGM ¥4.52 ¥9.40 ¥14.91 70
DDM Multi-Stage ¥4.52 ¥7.92 ¥9.86 61
Multiples
P/E Multiple ¥13.14 ¥17.52 ¥21.90 63
P/S Multiple ¥9.18 ¥12.25 ¥15.31 58
P/B Multiple ¥10.63 ¥14.18 ¥17.72 55
EV/EBIT ¥12.49 ¥16.44 ¥20.39 53
EV/EBITDA ¥11.18 ¥14.69 ¥18.20 54
EV/Revenue ¥8.37 ¥11.67 ¥14.98 43
Asset-Based
NCAV (Graham) ¥2.20 ¥2.95 ¥4.40 50
Growth DCF
Growth DCF ¥9.39 ¥16.91 ¥32.10 80
Rev-Margin DCF ¥9.50 ¥18.51 ¥35.50 74
Economic Profit
Residual Income ¥5.37 ¥6.73 ¥19.25 76
ROIC Compounder ¥10.31 ¥15.55 ¥19.65 72
Growth Earnings
Growth-Adj P/E ¥19.05 ¥27.22 ¥35.38 68

Widest divergence: Growth Earnings (¥27.22) versus Asset-Based (¥2.95). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 8.0B CNY
Revenue growth (YoY) -15.8%
Net margin 15.1%
Return on equity 19.4%
Free cash flow 755M CNY FY2025
P/E ratio 13.9
More key figures
Operating margin 18.5%
EPS (TTM) ¥0.8800
Dividend yield 3.2%
EPS growth (YoY) +26.3%
Net cash 765M CNY FY2024

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

Quality Score breakdown

Overall quality 62/100

Of which business quality 62 · Market factors (momentum, volatility) 49

Profitability 65
Margins and returns on capital today
Quality Growth 31
Are margins and returns improving?
Cashflow 46
Earnings quality: real cash, not paper profit
Fin. Strength 91
Balance sheet, leverage, solvency risk
Investment 49
Disciplined investing over empire-building
Low Volatility 71
Calm price path (market factor)
Momentum 35
Price trend over the last 3–12 months (market factor)
52W Momentum 48
Distance to the 52-week high (market factor)
Net Issuance 80
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

Jiayou International Logistics Co.,Ltd engages in the provision of cross-border multimodal integrated logistics services and supply chain trade services. The company offers cross-border multimodal integrated logistics services, supply chain trade services, and land port operation services.

Full company description

Jiayou International Logistics Co.,Ltd engages in the provision of cross-border multimodal integrated logistics services and supply chain trade services. The company offers cross-border multimodal integrated logistics services, supply chain trade services, and land port operation services. It operates in China-Mongolia, Central Africa, Central Asia, Central and South America, and internationally. The company was founded in 2005 and is based in Beijing, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Jiayou International Logistics Co reported revenue of ¥8.4B in FY2025 versus ¥3.9B in FY2021, a compound +21.2%/yr. Reported net income was ¥1.1B in FY2025, compounding +35.1%/yr from FY2021.

Growth Quality 94/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
8.4B CNY
Latest YoY
−4.3%
Avg. growth/yr (3Y)
+20.1%
Avg. growth/yr (5Y)
+20.6%
Avg. growth/yr (12Y)
+35.8%
Revenue +21.2%/yr
FY21 ¥3.9B
FY22 ¥4.8B
FY23 ¥7.0B
FY24 ¥8.8B
FY25 ¥8.4B
Net income +35.1%/yr
FY21 ¥343M
FY22 ¥681M
FY23 ¥1.0B
FY24 ¥1.3B
FY25 ¥1.1B

Watch 603871: 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). "Jiayou International Logistics Co Fair Value". https://www.fairvalue-calculator.com/stock/603871

Peer Group

Integrated Freight & Logistics · 219 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 62 · Top 25%
Fair Value upside +18% · Above median
Return on equity (TTM) 19% · Top 25%
Return on assets 10% · Top 25%
Net margin (TTM) 15% · Top 25%
Operating margin (TTM) 19% · Top 25%
Revenue growth -16% · Bottom 25%
Dividend yield (TTM) 3.2% · Above median
Debt / equity 0.11× · Lower than median

Valuation Multiples vs Integrated Freight & Logistics median · lower = cheaper

P/E (TTM) 13.9× · Cheaper than median
P/B 2.79× · Pricier than 75% of peers
P/S (TTM) 2.09× · Pricier than 75% of peers
P/FCF 3.3× · Pricier than median
EV/EBITDA 10.4× · Pricier 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 57 · sector 45
FUTURE 0 · sector 8
PAST 78 · sector 26
HEALTH 94 · sector 94
DIVIDEND 65 · 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 Integrated Freight & Logistics stocks, each showing price versus our Fair Value estimate (as of Jul 11, 2026).

Stock Price Fair Value vs Fair Value
United Parcel Service, Inc UPS $117.72 $104.58 -11%
FedEx Corporation FDX $314.69 $347.68 +10%
Deutsche Post AG DHL €57.22 €53.18 -7%
DSV A/S DSV kr 1,660 kr 712.57 -57%
Kuehne + Nagel International AG KNIN CHF 209.90 CHF 147.92 -30%
J.B. Hunt Transport Services, Inc JBHT $291.41 $133.80 -54%
S.F. Holding 002352 ¥31.91 ¥48.64 +52%
C.H. Robinson Worldwide, Inc CHRW $193.50 $86.56 -55%
Expeditors International of Washington, Inc EXPD $172.02 $115.95 -33%
ZTO Express (Cayman) Inc 2057 HK$181.40 HK$241.93 +33%

Compare Jiayou International Logistics Co 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 Jiayou International Logistics Co (603871) overvalued or undervalued?
As of Jul 11, 2026, our model estimates a fair value of ¥14.60 versus a price of ¥12.42, about +18% (undervalued).
What is the fair value of 603871?
Our model-based fair value for Jiayou International Logistics Co is ¥14.60 (as of Jul 11, 2026), built from audited fundamentals. The current price is ¥12.42.
What is the quality score of 603871?
Jiayou International Logistics Co has a Quality Score of 62/100. 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 Jiayou International Logistics Co (603871)?
Jiayou International Logistics Co reported trailing-twelve-month revenue of about 8.0B CNY (latest available figure, as of Jul 11, 2026).
What is the net profit margin of 603871?
The net profit margin of Jiayou International Logistics Co is about 15.1%, meaning it keeps roughly 15.1% of revenue as net income. Based on the latest reported figures.
Does Jiayou International Logistics Co pay a dividend?
Jiayou International Logistics Co currently shows a dividend yield of about 3.23% 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 Jiayou International Logistics 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.