EN DE

L&K Engineering (Suzhou) Co (603929) Fair Value & Analysis

Industrials · CN · Market cap 47.1B CNY

LK L&K Engineering (Suzhou) Co 603929 · SHG
Price¥164.80
Fair Value¥81.15
Upside-50.8%
Quality75/100
Watch L&K Engineering (Suzhou) Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Highly profitable · 20.3% net margin
Low debt · generates free cash flow
1.22% dividend yield
Mixed vs. peers (7/14)
Wide moat 80/100
Evidence: High Range ¥65.17 – ¥133.42 Share as image

Fair value as of: Jul 12, 2026

From 26 valuation models · updated 29 days ago

Share price −24.8% over the past month.

A strong business, but screening 51% overvalued on our models.

What matters now

  • A high-quality business (quality 75/100), 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 (¥133.42). The favourable scenario is already priced in.
  • A fairly wide model range (¥65.17 to ¥133.42) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥260.85 ¥8.69 Fair Value ¥81.15 Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 12, 2026.

How to read this chart

60‑month range ¥8.69 – ¥260.85 · fair‑value band ¥65.17 – ¥133.42 · the ¥164.80 price screens above the ¥81.15 fair value. Dashed = 300-day average. As of Jul 12, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

L&K Engineering (Suzhou) Co (603929) currently trades at ¥164.80, while our model-based Fair Value estimate is ¥81.15, implying the stock looks roughly 50.8% overvalued today. The Quality Score stands at 75/100 (high quality), in the Industrials 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, L&K Engineering (Suzhou) Co generated revenue of 5.2B CNY at a net margin of 20.3%. Revenue grew 35.4% year over year. It earns a return on equity of 46.9%. The balance sheet holds a net cash position of 3.7B CNY. Fundamentals as of Jul 12, 2026

Our scenario range runs from ¥65.17 (bear case) to ¥133.42 (bull case); at ¥164.80, 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 33% below its 52-week high, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -45% fair-value upside, at -51%, 603929 screens richer 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 ¥127.21 ¥245.28 ¥435.62 80
Residual Income ¥29.36 ¥39.26 ¥314.75 76
Rev-Margin DCF ¥71.65 ¥106.28 ¥155.22 74
All 26 models by family
DCF Models
FCF DCF ¥130.80 ¥223.28 ¥462.55 38
Owner Earnings ¥78.36 ¥145.37 ¥276.93 31
5Y Revenue Exit ¥71.65 ¥106.52 ¥153.53 39
5Y EBITDA Exit ¥83.05 ¥132.22 ¥195.85 41
5Y P/E Exit ¥95.15 ¥159.51 ¥237.52 38
10Y Revenue Exit ¥88.38 ¥130.79 ¥194.33 36
10Y EBITDA Exit ¥97.34 ¥150.63 ¥236.18 37
10Y P/E Exit ¥105.67 ¥171.71 ¥274.30 35
Earnings-Based
Graham-Dodd ¥28.43 ¥174.01 ¥242.76 54
Lynch FV ¥49.85 ¥71.21 ¥92.57 50
PEG = 1.0 ¥49.85 ¥71.21 ¥92.57 46
EPV ¥55.98 ¥62.46 ¥68.12 59
Dividend Discount
Gordon GGM ¥18.36 ¥38.18 ¥60.57 70
DDM Multi-Stage ¥18.36 ¥32.20 ¥40.07 61
Multiples
P/E Multiple ¥65.86 ¥87.81 ¥109.76 63
P/S Multiple ¥34.49 ¥45.98 ¥57.48 58
P/B Multiple ¥36.45 ¥48.59 ¥60.74 55
EV/EBIT ¥79.33 ¥100.07 ¥120.80 53
EV/EBITDA ¥65.04 ¥81.02 ¥96.99 54
EV/Revenue ¥46.09 ¥58.50 ¥70.92 43
Asset-Based
NCAV (Graham) ¥5.40 ¥7.24 ¥10.80 50
Growth DCF
Growth DCF ¥127.21 ¥245.28 ¥435.62 80
Rev-Margin DCF ¥71.65 ¥106.28 ¥155.22 74
Economic Profit
Residual Income ¥29.36 ¥39.26 ¥314.75 76
ROIC Compounder ¥55.98 ¥62.46 ¥68.12 72
Growth Earnings
Growth-Adj P/E ¥71.84 ¥102.63 ¥133.42 68

Widest divergence: DCF Models (¥145.37) versus Asset-Based (¥7.24). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 5.2B CNY
Revenue growth (YoY) +35.4%
Net margin 20.3%
Return on equity 46.9%
Free cash flow 1.7B CNY FY2025
P/E ratio 44.6
More key figures
Operating margin 22.3%
EPS (TTM) ¥4.95
Dividend yield 1.2%
EPS growth (YoY) +202%
Net cash 3.7B CNY FY2025

Figures from reported company fundamentals · as of Jul 12, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 75/100

Of which business quality 76 · Market factors (momentum, volatility) 69

Profitability 75
Margins and returns on capital today
Quality Growth 52
Are margins and returns improving?
Cashflow 98
Earnings quality: real cash, not paper profit
Fin. Strength 92
Balance sheet, leverage, solvency risk
Investment 33
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 74
Price trend over the last 3–12 months (market factor)
52W Momentum 81
Distance to the 52-week high (market factor)
Net Issuance 82
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

L&K Engineering (Suzhou) Co.,Ltd. engages in the provision of specialized engineering technical services in China. It offers engineering, procurement, and construction; design and consultation; clean room engineering; MEP; process system; and operation and maintenance services.

Full company description

L&K Engineering (Suzhou) Co.,Ltd. engages in the provision of specialized engineering technical services in China. It offers engineering, procurement, and construction; design and consultation; clean room engineering; MEP; process system; and operation and maintenance services. The company also manufactures ducted chemical filter unit system and washing humidification system, as well as provides design and construction services. It serves various fields, including semiconductors, photoelectricity, solar energy, pharmaceuticals, food, hospital, and commercial building. The company was founded in 2002 and is headquartered in Suzhou, China. L&K Engineering (Suzhou) Co.,Ltd. operates as a subsidiary of L&K Engineering Co., Ltd.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

L&K Engineering (Suzhou) Co reported revenue of ¥4.9B in FY2025 versus ¥2.2B in FY2021, a compound +22.0%/yr. Reported net income was ¥892M in FY2025, compounding +144.6%/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)
4.9B CNY
Latest YoY
−8.8%
Avg. growth/yr (3Y)
+17.3%
Avg. growth/yr (5Y)
+39.5%
Avg. growth/yr (14Y)
+16.2%
Revenue +22.0%/yr
FY21 ¥2.2B
FY22 ¥3.0B
FY23 ¥3.2B
FY24 ¥5.4B
FY25 ¥4.9B
Net income +144.6%/yr
FY21 ¥24.9M
FY22 ¥151M
FY23 ¥287M
FY24 ¥636M
FY25 ¥892M

603929 screens 51% overvalued. Compare with Larsen & Toubro Limited →

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). "L&K Engineering (Suzhou) Co Fair Value". https://www.fairvalue-calculator.com/stock/603929

Peer Group

Engineering & Construction · 837 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 75 · Top 25%
Fair Value upside −51% · Below median
Return on equity (TTM) 47% · Top 25%
Return on assets 14% · Top 25%
Net margin (TTM) 20% · Top 25%
Operating margin (TTM) 22% · Top 25%
Revenue growth 35% · Top 25%
Dividend yield (TTM) 1.2% · Below median
Debt / equity 0.01× · Lower than 75% of peers

Valuation Multiples vs Engineering & Construction median · lower = cheaper

P/E (TTM) 44.6× · Pricier than 75% of peers
P/B 20.45× · Pricier than 75% of peers
P/S (TTM) 9.06× · Pricier than 75% of peers
P/FCF 4.2× · Pricier than median
EV/EBITDA 36.1× · Pricier 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 0 · sector 16
FUTURE 100 · sector 18
PAST 100 · sector 26
HEALTH 99 · sector 94
DIVIDEND 24 · sector 33

VALUE 0: the price sits above our fair-value range.

Insider activity: 40/100

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 Engineering & Construction stocks, each showing price versus our Fair Value estimate (as of Jul 12, 2026).

Stock Price Fair Value vs Fair Value
Larsen & Toubro Limited LT ₹3,815 ₹1,994 -48%
Samsung C&T Corporation 028260 346,000 KRW 268,779 KRW -22%
Hyundai Engineering & Construction Co 000720 99,000 KRW 63,993 KRW -35%
United Integrated Services Co 2404 1,250 TWD 925.62 TWD -26%
Samsung E&A Co 028050 42,550 KRW 44,840 KRW +5%
Rail Vikas Nigam Limited RVNL ₹232.67 ₹61.46 -74%
Daewoo Engineering & Construction Co 047040 16,240 KRW 6,507 KRW -60%
NBCC (India) Limited NBCC ₹96.32 ₹48.22 -50%
Cemindia Projects Limited CEMPRO ₹1,330 ₹730.69 -45%
KEPCO Engineering & Construction Company 052690 92,700 KRW 20,172 KRW -78%

Compare L&K Engineering (Suzhou) 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 L&K Engineering (Suzhou) Co (603929) overvalued or undervalued?
As of Jul 12, 2026, our model estimates a fair value of ¥81.15 versus a price of ¥164.80, about −51% (overvalued).
What is the fair value of 603929?
Our model-based fair value for L&K Engineering (Suzhou) Co is ¥81.15 (as of Jul 12, 2026), built from audited fundamentals. The current price is ¥164.80.
What is the quality score of 603929?
L&K Engineering (Suzhou) Co has a Quality Score of 75/100. 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 L&K Engineering (Suzhou) Co (603929)?
L&K Engineering (Suzhou) Co reported trailing-twelve-month revenue of about 5.2B CNY (latest available figure, as of Jul 12, 2026).
What is the net profit margin of 603929?
The net profit margin of L&K Engineering (Suzhou) Co is about 20.3%, meaning it keeps roughly 20.3% of revenue as net income. Based on the latest reported figures.
Does L&K Engineering (Suzhou) Co pay a dividend?
L&K Engineering (Suzhou) Co currently shows a dividend yield of about 1.22% relative to its recent price (as of Jul 12, 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 L&K Engineering (Suzhou) 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.