EN DE

Leysen Jewellery Inc (603900) Fair Value & Analysis

Consumer Cyclical · CN · Market cap 2.2B CNY

LJ Leysen Jewellery Inc 603900 · SHG
Price¥6.39
Fair Value¥3.83
Upside-40.1%
Quality73/100
Watch Leysen Jewellery Inc for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 5.6% net margin
Low debt · generates free cash flow
Trails peers (5/14)
Narrow moat 40/100
Evidence: High Range ¥2.87 – ¥4.79 Share as image

Fair value as of: Jul 11, 2026

From 25 valuation models · updated 30 days ago

Fair value updated Jul 11, 2026, revised from ¥4.11 to ¥3.83 (−6.8%) since Jun 24, 2026. Share price +11.5% over the past month.

A solid business, but screening 40% overvalued on our models.

What matters now

  • A high-quality business (quality 73/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case (¥4.79). The favourable scenario is already priced in.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥13.86 ¥3.63 Fair Value ¥3.83 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 ¥3.63 – ¥13.86 · fair‑value band ¥2.87 – ¥4.79 · the ¥6.39 price screens above the ¥3.83 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

Leysen Jewellery Inc (603900) currently trades at ¥6.39, while our model-based Fair Value estimate is ¥3.83, implying the stock looks roughly 40.1% overvalued today. The Quality Score stands at 73/100 (solid quality), in the Consumer Cyclical 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, Leysen Jewellery Inc generated revenue of 1.5B CNY at a net margin of 5.6%. Revenue declined 2.2% year over year. It earns a return on equity of 4.4%. The balance sheet holds a net cash position of 142M CNY. Fundamentals as of Jul 11, 2026

Our scenario range runs from ¥2.87 (bear case) to ¥4.79 (bull case); at ¥6.39, 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 51% below its 52-week high and 4% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -41% fair-value upside, at -40%, 603900 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 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. Evidence
Highest evidence
Growth DCF ¥2.95 ¥3.86 ¥5.07 80
Residual Income ¥4.07 ¥3.97 ¥3.34 76
Rev-Margin DCF ¥2.94 ¥4.23 ¥5.62 74
All 25 models by family
DCF Models
FCF DCF ¥2.89 ¥3.89 ¥5.26 38
Owner Earnings ¥2.91 ¥3.91 ¥5.29 31
5Y Revenue Exit ¥2.94 ¥4.21 ¥5.77 39
5Y EBITDA Exit ¥3.43 ¥5.09 ¥6.96 41
5Y P/E Exit ¥2.99 ¥4.30 ¥5.61 38
10Y Revenue Exit ¥2.82 ¥3.94 ¥5.32 36
10Y EBITDA Exit ¥3.20 ¥4.53 ¥6.17 37
10Y P/E Exit ¥2.93 ¥4.00 ¥5.21 35
Earnings-Based
Graham-Dodd ¥1.18 ¥2.85 ¥3.69 54
PEG = 1.0 ¥0.5000 ¥0.7200 ¥0.9400 46
EPV ¥2.86 ¥3.23 ¥3.55 59
Dividend Discount
Gordon GGM ¥0.9100 ¥1.58 ¥2.37 70
DDM Multi-Stage ¥0.9100 ¥1.34 ¥1.80 61
Multiples
P/E Multiple ¥2.87 ¥3.83 ¥4.79 63
P/S Multiple ¥2.22 ¥2.96 ¥3.70 58
P/B Multiple ¥2.22 ¥2.96 ¥3.70 55
EV/EBIT ¥4.38 ¥5.66 ¥6.94 53
EV/EBITDA ¥4.22 ¥5.45 ¥6.67 54
EV/Revenue ¥3.12 ¥4.23 ¥5.34 43
Asset-Based
NCAV (Graham) ¥2.83 ¥3.79 ¥5.66 50
Growth DCF
Growth DCF ¥2.95 ¥3.86 ¥5.07 80
Rev-Margin DCF ¥2.94 ¥4.23 ¥5.62 74
Economic Profit
Residual Income ¥4.07 ¥3.97 ¥3.34 76
ROIC Compounder ¥2.86 ¥3.23 ¥3.55 72
Growth Earnings
Growth-Adj P/E ¥2.18 ¥3.12 ¥4.06 68

Widest divergence: DCF Models (¥4.00) versus Dividend Discount (¥1.34). Highest evidence: Growth DCF (80).

Notify me when 603900 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 1.5B CNY
Revenue growth (YoY) -2.2%
Net margin 5.6%
Return on equity 4.4%
Free cash flow 79.2M CNY FY2025
P/E ratio 25.4
More key figures
Operating margin 15.6%
EPS (TTM) ¥0.2500
EPS growth (YoY) +100%
Net cash 142M CNY FY2024

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

Quality Score breakdown

Overall quality 73/100

Of which business quality 70 · Market factors (momentum, volatility) 25

Profitability 35
Margins and returns on capital today
Quality Growth 80
Are margins and returns improving?
Cashflow 55
Earnings quality: real cash, not paper profit
Fin. Strength 86
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 63
Calm price path (market factor)
Momentum 12
Price trend over the last 3–12 months (market factor)
52W Momentum 2
Distance to the 52-week high (market factor)
Net Issuance 91
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

Leysen Jewellery Inc. engages in the design, development, and retail of jewelry products in China. The company offers gold, diamonds, jade, gemstones, pearls, burgundy, and other jewelry products. It also engages in the brand operation management activities. The company was formerly known as Tesiro Jewelry Inc. Leysen Jewellery Inc.

Full company description

Leysen Jewellery Inc. engages in the design, development, and retail of jewelry products in China. The company offers gold, diamonds, jade, gemstones, pearls, burgundy, and other jewelry products. It also engages in the brand operation management activities. The company was formerly known as Tesiro Jewelry Inc. Leysen Jewellery Inc. was founded in 1999 and is based in Nanjing, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Leysen Jewellery Inc reported revenue of ¥1.5B in FY2025 versus ¥1.3B in FY2021, a compound +3.7%/yr. Reported net income was ¥59.7M in FY2025, compounding +11.6%/yr from FY2021.

Growth Quality 63/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
1.5B CNY
Latest YoY
+25.1%
Avg. growth/yr (3Y) 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.
+18.8%
Avg. growth/yr (5Y) 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.
+4.5%
Avg. growth/yr (14Y) 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.
+1.4%
Revenue +3.7%/yr
FY21 ¥1.3B
FY22 ¥912M
FY23 ¥733M
FY24 ¥1.2B
FY25 ¥1.5B
Net income +11.6%/yr
FY21 ¥38.4M
FY22 −¥38.3M
FY23 −¥76.2M
FY24 −¥184M
FY25 ¥59.7M

603900 screens 40% overvalued. Compare with Compagnie Financière Richemont SA →

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). "Leysen Jewellery Inc Fair Value". https://www.fairvalue-calculator.com/stock/603900

Peer Group

Luxury Goods · 130 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 73 · Top 25%
Fair Value upside −40% · Below median
Return on equity (TTM) 4% · Below median
Return on assets 3% · Below median
Net margin (TTM) 6% · Above median
Operating margin (TTM) 16% · Top 25%
Revenue growth -2% · Below median
Dividend yield (TTM) 0.0% · Bottom 25%

Valuation Multiples vs Luxury Goods median · lower = cheaper

P/E (TTM) 25.4× · Pricier than median
P/B 1.12× · Cheaper than median
P/S (TTM) 1.43× · Pricier than median
P/FCF 4.1× · Pricier than median
EV/EBITDA 16.9× · 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 0 · sector 15
FUTURE 0 · sector 50
PAST 18 · sector 38
HEALTH 100 · sector 99
DIVIDEND 0 · sector 39

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 Luxury Goods stocks, each showing price versus our Fair Value estimate (as of Jul 11, 2026).

Stock Price Fair Value vs Fair Value
Compagnie Financière Richemont SA CFR CHF 197.40 CHF 117.30 -41%
Christian Dior SE DIO €455.40 €502.30 +10%
Kering SA KER €248.50 €60.61 -76%
Tapestry, Inc TPR $140.73 $19.95 -86%
Chow Tai Fook Jewellery Group 1929 HK$11.82 HK$12.28 +4%
The Swatch Group UHRN CHF 40.95 CHF 21.48 -48%
Prada S.p.A 1913 HK$43.26 HK$64.05 +48%
Pandora A/S PNDORA kr 779.40 kr 1,424 +83%
Brunello Cucinelli S.p.A BC €80.32 €42.69 -47%
Kalyan Jewellers India Limited KALYANKJIL ₹546.60 ₹238.57 -56%

Compare Leysen Jewellery Inc 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 Leysen Jewellery Inc (603900) overvalued or undervalued?
As of Jul 11, 2026, our model estimates a fair value of ¥3.83 versus a price of ¥6.39, about −40% (overvalued).
What is the fair value of 603900?
Our model-based fair value for Leysen Jewellery Inc is ¥3.83 (as of Jul 11, 2026), built from audited fundamentals. The current price is ¥6.39.
What is the quality score of 603900?
Leysen Jewellery Inc has a Quality Score of 73/100. 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 Leysen Jewellery Inc (603900)?
Leysen Jewellery Inc 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 603900?
The net profit margin of Leysen Jewellery Inc is about 5.6%, meaning it keeps roughly 5.6% of revenue as net income. Based on the latest reported figures.

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 Leysen Jewellery Inc 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.