EN DE

Xuelong Group (603949) Fair Value & Analysis

Consumer Cyclical · CN · Market cap 3.2B CNY

XG Xuelong Group 603949 · SHG
Price¥14.23
Fair Value¥7.09
Upside-50.2%
Quality56/100
Watch Xuelong Group for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Highly profitable · 21.3% net margin
negative free cash flow
1.50% dividend yield
Mixed vs. peers (6/12)
Moderate moat 59/100
Evidence: High Range ¥4.97 – ¥9.07 Share as image

Fair value as of: Jul 12, 2026

From 17 valuation models · updated 29 days ago

Share price −19.1% over the past month.

A solid business, but screening 50% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥9.07). The favourable scenario is already priced in.
  • Solid but not exceptional quality (56/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (¥4.97 to ¥9.07) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥32.10 ¥9.28 Fair Value ¥7.09 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 ¥9.28 – ¥32.10 · fair‑value band ¥4.97 – ¥9.07 · the ¥14.23 price screens above the ¥7.09 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

Xuelong Group (603949) currently trades at ¥14.23, while our model-based Fair Value estimate is ¥7.09, implying the stock looks roughly 50.2% overvalued today. The Quality Score stands at 56/100 (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, Xuelong Group generated revenue of 449M CNY at a net margin of 21.3%. Revenue grew 14.5% year over year. It earns a return on equity of 8.9%. The balance sheet holds a net cash position of 96.5M CNY. Fundamentals as of Jul 12, 2026

Our scenario range runs from ¥4.97 (bear case) to ¥9.07 (bull case); at ¥14.23, 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 41% below its 52-week high, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -44% fair-value upside, at -50%, 603949 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
Residual Income ¥4.24 ¥4.54 ¥5.13 76
Gordon GGM ¥0.8800 ¥1.75 ¥2.66 70
Growth-Adj P/E ¥4.97 ¥7.09 ¥9.22 68
All 17 models by family
DCF Models
Owner Earnings ¥0.8100 ¥1.10 ¥1.55 31
Earnings-Based
Graham-Dodd ¥2.90 ¥10.83 ¥14.64 54
Lynch FV ¥2.61 ¥3.72 ¥4.84 50
PEG = 1.0 ¥2.61 ¥3.72 ¥4.84 46
EPV ¥3.96 ¥4.53 ¥5.03 59
Dividend Discount
Gordon GGM ¥0.8800 ¥1.75 ¥2.66 70
DDM Multi-Stage ¥0.8800 ¥1.52 ¥1.85 61
Multiples
P/E Multiple ¥7.05 ¥9.39 ¥11.74 63
P/S Multiple ¥1.85 ¥2.47 ¥3.09 58
P/B Multiple ¥5.44 ¥7.26 ¥9.07 55
EV/EBIT ¥6.32 ¥8.31 ¥10.30 53
EV/EBITDA ¥5.51 ¥7.23 ¥8.95 54
EV/Revenue ¥2.07 ¥2.81 ¥3.55 43
Asset-Based
NCAV (Graham) ¥2.57 ¥3.44 ¥5.13 50
Economic Profit
Residual Income ¥4.24 ¥4.54 ¥5.13 76
ROIC Compounder ¥3.96 ¥4.53 ¥5.03 67
Growth Earnings
Growth-Adj P/E ¥4.97 ¥7.09 ¥9.22 68

Widest divergence: Multiples (¥7.23) versus DCF Models (¥1.10). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) 449M CNY
Revenue growth (YoY) +14.5%
Net margin 21.3%
Return on equity 8.9%
Free cash flow −66.0M CNY FY2025
P/E ratio 33.1
More key figures
Operating margin 20.0%
EPS (TTM) ¥0.4600
Dividend yield 1.5%
EPS growth (YoY) +37.5%
Net cash 96.5M CNY FY2024

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

Quality Score breakdown

Overall quality 56/100

Of which business quality 53 · Market factors (momentum, volatility) 26

Profitability 44
Margins and returns on capital today
Quality Growth 62
Are margins and returns improving?
Cashflow 11
Earnings quality: real cash, not paper profit
Fin. Strength 84
Balance sheet, leverage, solvency risk
Investment 56
Disciplined investing over empire-building
Low Volatility 59
Calm price path (market factor)
Momentum 17
Price trend over the last 3–12 months (market factor)
52W Momentum 4
Distance to the 52-week high (market factor)
Net Issuance 76
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

Xuelong Group Co.,Ltd engages in the research, development, production, and sale of internal combustion engine cooling systems and automotive lightweight plastic products in China. The company offers engine cooling fan systems, silicone oil clutch fan assembly, and electronically controlled silicone oil clutch fan assembly.

Full company description

Xuelong Group Co.,Ltd engages in the research, development, production, and sale of internal combustion engine cooling systems and automotive lightweight plastic products in China. The company offers engine cooling fan systems, silicone oil clutch fan assembly, and electronically controlled silicone oil clutch fan assembly. It also provides automotive lightweight blow molding and other injection molding. Its products are used in commercial vehicles, construction machinery, and agricultural machinery sectors. Xuelong Group Co.,Ltd was incorporated in 2000 and is headquartered in Ningbo, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Xuelong Group reported revenue of ¥434M in FY2025 versus ¥473M in FY2021, a compound −2.1%/yr. Reported net income was ¥90.0M in FY2025, compounding −8.5%/yr from FY2021.

Growth Quality 19/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
434M CNY
Latest YoY
+20.6%
Avg. growth/yr (3Y)
+14.3%
Avg. growth/yr (5Y)
−2.3%
Avg. growth/yr (12Y)
+5.0%
Revenue −2.1%/yr
FY21 ¥473M
FY22 ¥291M
FY23 ¥384M
FY24 ¥360M
FY25 ¥434M
Net income −8.5%/yr
FY21 ¥128M
FY22 ¥42.4M
FY23 ¥70.6M
FY24 ¥60.4M
FY25 ¥90.0M

603949 screens 50% overvalued. Compare with Hyundai Mobis Co →

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). "Xuelong Group Fair Value". https://www.fairvalue-calculator.com/stock/603949

Peer Group

Auto Parts · 642 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 56 · Above median
Fair Value upside −50% · Bottom 25%
Return on equity (TTM) 9% · Above median
Return on assets 5% · Above median
Net margin (TTM) 21% · Top 25%
Operating margin (TTM) 20% · Top 25%
Revenue growth 15% · Above median
Dividend yield (TTM) 1.5% · Below median

Valuation Multiples vs Auto Parts median · lower = cheaper

P/E (TTM) 33.1× · Pricier than median
P/B 2.97× · Pricier than median
P/S (TTM) 7.14× · Pricier than 75% of peers
EV/EBITDA 26.3× · 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 17
FUTURE 73 · sector 23
PAST 36 · sector 26
HEALTH 0 · sector 95
DIVIDEND 30 · sector 30

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 Auto Parts stocks, each showing price versus our Fair Value estimate (as of Jul 12, 2026).

Stock Price Fair Value vs Fair Value
Hyundai Mobis Co 012330 482,000 KRW 678,420 KRW +41%
Magna International Inc MGAN 1,122 MXN 1,172 MXN +4%
Samvardhana Motherson International Limited MOTHERSON ₹144.17 ₹80.63 -44%
Bosch Limited BOSCHLTD ₹41,110 ₹14,004 -66%
Bharat Forge Limited BHARATFORG ₹2,117 ₹441.74 -79%
Uno Minda Limited UNOMINDA ₹1,158 ₹426.57 -63%
Schaeffler India Limited SCHAEFFLER ₹4,135 ₹1,412 -66%
Hankook Tire & Technology Co 161390 73,600 KRW 196,479 KRW +167%
MRF Limited MRF ₹131,025 ₹125,849 -4%
Sona BLW Precision Forgings Limited SONACOMS ₹792.00 ₹207.06 -74%

Compare Xuelong Group 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 Xuelong Group (603949) overvalued or undervalued?
As of Jul 12, 2026, our model estimates a fair value of ¥7.09 versus a price of ¥14.23, about −50% (overvalued).
What is the fair value of 603949?
Our model-based fair value for Xuelong Group is ¥7.09 (as of Jul 12, 2026), built from audited fundamentals. The current price is ¥14.23.
What is the quality score of 603949?
Xuelong Group has a Quality Score of 56/100. 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 Xuelong Group (603949)?
Xuelong Group reported trailing-twelve-month revenue of about 449M CNY (latest available figure, as of Jul 12, 2026).
What is the net profit margin of 603949?
The net profit margin of Xuelong Group is about 21.3%, meaning it keeps roughly 21.3% of revenue as net income. Based on the latest reported figures.
Does Xuelong Group pay a dividend?
Xuelong Group currently shows a dividend yield of about 1.50% 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 Xuelong Group 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.