EN DE

Shanghai Action Education Technology CO.,LTD. (605098) Fair Value & Analysis

Consumer Defensive · CN · Market cap 6.7B CNY

SA Shanghai Action Education Technology CO.,LTD. 605098 · SHG
Price¥57.17
Fair Value¥46.29
Upside-19.0%
Quality83/100
Watch Shanghai Action Education Technology CO.,LTD. for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 38.7% net margin
generates free cash flow
4.45% dividend yield
Mixed vs. peers (7/13)
Wide moat 80/100
Evidence: High Range ¥37.66 – ¥68.12 Share as image

Fair value as of: Jul 12, 2026

From 26 valuation models · updated 29 days ago

Share price +8.5% over the past month.

A strong business, but screening 19% overvalued on our models.

What matters now

  • A high-quality business (quality 83/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • A fairly wide model range (¥37.66 to ¥68.12) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥66.88 ¥18.03 Fair Value ¥46.29 Apr 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 ¥18.03 – ¥66.88 · fair‑value band ¥37.66 – ¥68.12 · the ¥57.17 price screens above the ¥46.29 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 12, 2026.

Full chart & analysis →

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

Analysis

Shanghai Action Education Technology CO.,LTD. (605098) currently trades at ¥57.17, while our model-based Fair Value estimate is ¥46.29, implying the stock looks roughly 19.0% overvalued today. The Quality Score stands at 83/100 (high quality), in the Consumer Defensive 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, Shanghai Action Education Technology CO.,LTD. generated revenue of 854M CNY at a net margin of 38.7%. Revenue grew 32.7% year over year. It earns a return on equity of 33.0%. The balance sheet holds a net cash position of 1.4B CNY. Fundamentals as of Jul 12, 2026

Our scenario range runs from ¥37.66 (bear case) to ¥68.12 (bull case); at ¥57.17, 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 17% below its 52-week high and 77% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at 17% fair-value upside, at -19%, 605098 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 ¥15.16 ¥18.01 ¥55.21 76
Growth DCF ¥54.47 ¥85.40 ¥135.80 72
Gordon GGM ¥19.76 ¥39.37 ¥59.61 70
All 26 models by family
DCF Models
FCF DCF ¥55.04 ¥89.62 ¥148.52 38
Owner Earnings ¥47.55 ¥76.09 ¥124.72 31
5Y Revenue Exit ¥30.04 ¥36.94 ¥45.17 39
5Y EBITDA Exit ¥42.29 ¥62.53 ¥87.59 41
5Y P/E Exit ¥53.66 ¥86.27 ¥123.84 38
10Y Revenue Exit ¥38.14 ¥47.64 ¥60.33 36
10Y EBITDA Exit ¥46.31 ¥66.10 ¥95.47 37
10Y P/E Exit ¥53.72 ¥83.24 ¥125.51 35
Earnings-Based
Graham-Dodd ¥18.24 ¥88.51 ¥121.91 54
Lynch FV ¥23.70 ¥33.86 ¥44.01 50
PEG = 1.0 ¥23.70 ¥33.86 ¥44.01 46
EPV ¥33.12 ¥36.45 ¥39.31 59
Dividend Discount
Gordon GGM ¥19.76 ¥39.37 ¥59.61 70
DDM Multi-Stage ¥19.76 ¥34.02 ¥41.55 61
Multiples
P/E Multiple ¥44.27 ¥59.02 ¥73.78 63
P/S Multiple ¥6.12 ¥8.16 ¥10.20 58
P/B Multiple ¥25.42 ¥33.89 ¥42.37 55
EV/EBIT ¥48.33 ¥60.41 ¥72.50 53
EV/EBITDA ¥37.98 ¥46.62 ¥55.25 54
EV/Revenue ¥17.79 ¥20.24 ¥22.68 43
Asset-Based
NCAV (Graham) ¥4.24 ¥5.68 ¥8.47 50
Growth DCF
Growth DCF ¥54.47 ¥85.40 ¥135.80 72
Rev-Margin DCF ¥30.04 ¥37.41 ¥46.35 67
Economic Profit
Residual Income ¥15.16 ¥18.01 ¥55.21 76
ROIC Compounder ¥33.12 ¥36.45 ¥39.31 67
Growth Earnings
Growth-Adj P/E ¥37.76 ¥53.94 ¥70.13 68

Widest divergence: DCF Models (¥66.10) versus Asset-Based (¥5.68). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) 854M CNY
Revenue growth (YoY) +32.7%
Net margin 38.7%
Return on equity 33.0%
Free cash flow 412M CNY FY2025
P/E ratio 20.2
More key figures
Operating margin 23.4%
EPS (TTM) ¥2.77
Dividend yield 4.5%
EPS growth (YoY) +37.5%
Net cash 1.4B CNY FY2024

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

Quality Score breakdown

Overall quality 83/100

Of which business quality 80 · Market factors (momentum, volatility) 79

Profitability 69
Margins and returns on capital today
Quality Growth 63
Are margins and returns improving?
Cashflow 88
Earnings quality: real cash, not paper profit
Fin. Strength 92
Balance sheet, leverage, solvency risk
Investment 88
Disciplined investing over empire-building
Low Volatility 81
Calm price path (market factor)
Momentum 75
Price trend over the last 3–12 months (market factor)
52W Momentum 84
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

Shanghai Action Education Technology CO.,LTD. offers management training services to private entrepreneurs in China. The company provides management education services, including management courses, onboarding guidance, annual consulting, and learning tools, as well as public courses, in-house training, and online courses.

Full company description

Shanghai Action Education Technology CO.,LTD. offers management training services to private entrepreneurs in China. The company provides management education services, including management courses, onboarding guidance, annual consulting, and learning tools, as well as public courses, in-house training, and online courses. It also offers enterprise management consulting and training services, as well as sells related books and audio-visual products. The company was founded in 2006 and is headquartered in Shanghai, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Shanghai Action Education Technology CO.,LTD. reported revenue of ¥811M in FY2025 versus ¥555M in FY2021, a compound +9.9%/yr. Reported net income was ¥320M in FY2025, compounding +17.0%/yr from FY2021.

Growth Quality 100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
811M CNY
Latest YoY
+3.5%
Avg. growth/yr (3Y)
+21.6%
Avg. growth/yr (5Y)
+16.5%
Avg. growth/yr (13Y)
+7.4%
Revenue +9.9%/yr
FY21 ¥555M
FY22 ¥451M
FY23 ¥672M
FY24 ¥783M
FY25 ¥811M
Net income +17.0%/yr
FY21 ¥171M
FY22 ¥111M
FY23 ¥219M
FY24 ¥269M
FY25 ¥320M

605098 screens 19% overvalued. Compare with New Oriental Education & Technology Group →

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). "Shanghai Action Education Technology CO.,LTD. Fair Value". https://www.fairvalue-calculator.com/stock/605098

Peer Group

Education & Training Services · 148 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 83 · Top 25%
Fair Value upside −19% · Below median
Return on equity (TTM) 33% · Top 25%
Return on assets 9% · Top 25%
Net margin (TTM) 39% · Top 25%
Operating margin (TTM) 23% · Top 25%
Revenue growth 33% · Top 25%
Dividend yield (TTM) 4.5% · Above median

Valuation Multiples vs Education & Training Services median · lower = cheaper

P/E (TTM) 20.2× · Pricier than median
P/B 6.61× · Pricier than 75% of peers
P/S (TTM) 7.83× · Pricier than 75% of peers
P/FCF 2.4× · Pricier than median
EV/EBITDA 15.9× · 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 8 · sector 37
FUTURE 100 · sector 24
PAST 100 · sector 18
HEALTH 0 · sector 95
DIVIDEND 89 · sector 66

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 Education & Training Services stocks, each showing price versus our Fair Value estimate (as of Jul 12, 2026).

Stock Price Fair Value vs Fair Value
New Oriental Education & Technology Group EDUN 966.48 MXN 897.37 MXN -7%
TAL Education Group TAL $10.24 $15.60 +52%
Laureate Education, Inc LAUR $36.45 $41.45 +14%
Physicswallah Limited PWL ₹131.59 ₹14.81 -89%
Grand Canyon Education, Inc LOPE $149.00 $152.01 +2%
Covista Inc CVSA $116.22 $135.45 +17%
Stride, Inc LRN $83.39 $139.45 +67%
Universal Technical Institute, Inc UTI $40.33 $21.35 -47%
Perdoceo Education Corporation PRDO $31.66 $41.45 +31%
Strategic Education, Inc STRA $84.18 $105.48 +25%

Compare Shanghai Action Education Technology CO.,LTD. with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive 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 Shanghai Action Education Technology CO.,LTD. (605098) overvalued or undervalued?
As of Jul 12, 2026, our model estimates a fair value of ¥46.29 versus a price of ¥57.17, about −19% (overvalued).
What is the fair value of 605098?
Our model-based fair value for Shanghai Action Education Technology CO.,LTD. is ¥46.29 (as of Jul 12, 2026), built from audited fundamentals. The current price is ¥57.17.
What is the quality score of 605098?
Shanghai Action Education Technology CO.,LTD. has a Quality Score of 83/100. 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 Shanghai Action Education Technology CO.,LTD. (605098)?
Shanghai Action Education Technology CO.,LTD. reported trailing-twelve-month revenue of about 854M CNY (latest available figure, as of Jul 12, 2026).
What is the net profit margin of 605098?
The net profit margin of Shanghai Action Education Technology CO.,LTD. is about 38.7%, meaning it keeps roughly 38.7% of revenue as net income. Based on the latest reported figures.
Does Shanghai Action Education Technology CO.,LTD. pay a dividend?
Shanghai Action Education Technology CO.,LTD. currently shows a dividend yield of about 4.45% 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 Shanghai Action Education Technology CO.,LTD. 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.