West Shanghai Automotive Service Co.Ltd. (605151) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of West Shanghai Automotive Service Co.Ltd. ¥17.62, price ¥18.68, upside -5.7%, quality 53 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch West Shanghai Automotive Service Co.Ltd. for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range ¥12.47 – ¥25.19 · fair‑value band ¥13.30 – ¥21.92 · the ¥18.68 price screens above the ¥17.62 fair value. Dashed = 300-day average. As of Sep 24, 2026.
Follow West Shanghai Automotive Service Co.Ltd. in your weekly email
Every Wednesday you see whether West Shanghai Automotive Service Co.Ltd. is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
West Shanghai Automotive Service Co.,Ltd., together with its subsidiaries, engages in the provision of auto parts manufacturing and automotive logistics services in China.
Show more
West Shanghai Automotive Service Co.,Ltd., together with its subsidiaries, engages in the provision of auto parts manufacturing and automotive logistics services in China. The company manufactures cladding parts, such as center consoles, instrument panels, door armrests, and seats with fabrics; coating parts, including spray on the exterior of grilles, door trims, instrument panels, etc.; and automotive interior covering, seat cover sewing, and automotive injection molding parts. It also provides vehicle logistics services, including vehicle storage, off-ground lighterage, PDI testing, and VPC services. In addition, the company offers vehicle warehousing and operation services, auto parts warehousing and operation services, parts transportation services, and vehicle transportation services. Further, it provides integrated planning, implementation, and logistics supply chain management services. West Shanghai Automotive Service Co.,Ltd. was founded in 2002 and is based in Shanghai, China.
Stock analysis
West Shanghai Automotive Service Co.Ltd. (605151) currently trades at ¥18.68, while our model-based Fair Value estimate is ¥17.62, implying the stock looks roughly 6.0% fairly valued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of ¥11.17 per share, and 0 of the 16 models we run sit above the ¥18.68 price.
Bear case: the Dividend Discount group reads lowest at ¥3.55, and 16 of the 16 models stay below the price. Evidence for this calculation is medium.
Scenario range: ¥13.30 (bear) to ¥21.92 (bull), the price of ¥18.68 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 53/100 (solid quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
West Shanghai Automotive Service Co.Ltd. reported revenue of 1.8B CNY in FY2025 versus 1.1B CNY in FY2021, a compound +14.4%/yr. Reported net income was −7.3M CNY in FY2025.
Key figures
Market cap 2.5B CNY (≈ $375M) · P/E ratio 116.8 · P/S ratio 1.31 · EPS (TTM) ¥0.1600 · Dividend yield 1.6% · Net margin −0.4% · Return on equity 3.4% · Return on assets (EBIT) 5.4%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).
What moves the price
The share trades about 26% below its 52-week high and 21% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −19% fair-value upside, at −6%, 605151 screens cheaper than that median.
Fair Value models
Bear ¥13.30Fair Value ¥17.62Bull ¥21.92
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (¥0.1175 per share) are deliberately not added.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 ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.65/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+13.0%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+13.8%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+9.4%
Start year 2020 (pandemic). Over 10 years: +4.6% a year
Revenue growth 12 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+5.3%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.
12.4% (2020) → 3.5% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
Price in line with expectations
The price assumes about as much growth as the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+8.6%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (China: IMF forecast 1.7% a year to 2030, 1.4% from 2016 to 2025) that is about +6.8% a year for the price.
Compare West Shanghai Automotive Service Co.Ltd. with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Auto Parts · 695 stocks
Beats the industry median on 3/14 measures
Overall it trails its industry peers.
Valuation
Quality Score53 · Above median
Fair Value upside−6% · Below median
Profitability
Return on equity (TTM)3% · Below median
Return on assets2% · Below median
Net margin (TTM)1% · Below median
Operating margin (TTM)8% · Above median
Growth and dividend
Revenue growth19% · Top 25%
Dividend yield (TTM)1.6% · Below median
Balance sheet
Debt / equity0.12× · Above median
Valuation Multiplesvs Auto Parts median · lower = cheaper
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). "West Shanghai Automotive Service Co.Ltd. Fair Value". https://www.fairvalue-calculator.com/stock/605151
Frequently asked questions
Is West Shanghai Automotive Service Co.Ltd. (605151) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of ¥17.62 versus a price of ¥18.68, about −6% upside (fairly valued).
What is the fair value of 605151?
Our model-based fair value for West Shanghai Automotive Service Co.Ltd. is ¥17.62 (as of Sep 24, 2026), built from audited fundamentals. The current price: ¥18.68.
What is the quality score of 605151?
West Shanghai Automotive Service Co.Ltd. has a Quality Score of 53/100. 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 price target for West Shanghai Automotive Service Co.Ltd. (605151)?
Our model-based price target is the fair value of ¥17.62 (as of Sep 24, 2026) from 16 valuation models. Cautious scenario ¥13.30, optimistic scenario ¥21.92. It is a calculation from audited fundamentals, not an analyst target.
What is the West Shanghai Automotive Service Co.Ltd. stock forecast for 2026?
Our models put fair value at ¥17.62, about −6% upside versus a price of ¥18.68 (fairly valued). Cautious scenario ¥13.30, optimistic scenario ¥21.92. The calculation is refreshed regularly with new filings.
What is the revenue of West Shanghai Automotive Service Co.Ltd. (605151)?
West Shanghai Automotive Service Co.Ltd. reported trailing-twelve-month revenue of about 1.9B CNY (latest available figure, as of Sep 24, 2026).
Does West Shanghai Automotive Service Co.Ltd. pay a dividend?
West Shanghai Automotive Service Co.Ltd. currently shows a dividend yield of about 1.63% relative to its recent price (as of Sep 24, 2026).
What growth is priced into West Shanghai Automotive Service Co.Ltd. (605151)?
For today's price to be fair in a discounted-cash-flow model, West Shanghai Automotive Service Co.Ltd. would have to grow free cash flow by +8.6 % per year for five years (discount rate 10.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +9.4 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 605151 use?
Our models discount West Shanghai Automotive Service Co.Ltd. at 10.9 %: a base by market capitalisation (small), damped by beta 0.67, country premium for China. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For West Shanghai Automotive Service Co.Ltd. that is +8.6 % per year a year over ten years, using the same discount rate (10.9 %) and the same formula as our fair value.
How much growth has West Shanghai Automotive Service Co.Ltd. (605151) delivered so far?
Over the past 5 years revenue at West Shanghai Automotive Service Co.Ltd. grew +9.4 % a year. The price currently implies +8.6 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of West Shanghai Automotive Service Co.Ltd. (605151) growing?
The median revenue growth in the sector is +2.6 % a year. That is the yardstick for the growth priced into West Shanghai Automotive Service Co.Ltd. (+8.6 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of West Shanghai Automotive Service Co.Ltd. (605151)?
The free-cash-flow yield on the price is 5.17 %: that much free cash flow West Shanghai Automotive Service Co.Ltd. produces per unit of market value. When it exceeds the discount rate of our models (10.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of West Shanghai Automotive Service Co.Ltd. (605151)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For West Shanghai Automotive Service Co.Ltd. it is ¥17.62 per share (as of Sep 24, 2026), against a price of ¥18.68. It is the blended result of 16 valuation models (cash flow, earnings, asset, dividend).
Is West Shanghai Automotive Service Co.Ltd. stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 605151 trades above its calculated fair value: price ¥18.68, fair value ¥17.62, a gap of about −6% (fairly valued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 605151?
No. The price is what the market pays today (¥18.68); the fair value is what the company's own numbers justify (¥17.62). For West Shanghai Automotive Service Co.Ltd. the two are ¥1.06 per share apart. That gap is exactly why we show both numbers side by side.
How much is West Shanghai Automotive Service Co.Ltd. worth?
The market values West Shanghai Automotive Service Co.Ltd. at about 2.5B CNY (market capitalisation, as of Sep 24, 2026). Per share that is ¥18.68; our models calculate a fair value of ¥17.62 per share.
What do the bullish and bearish scenarios say about 605151?
Our models span a range for West Shanghai Automotive Service Co.Ltd.: cautious scenario ¥13.30, base ¥17.62, optimistic ¥21.92 per share (as of Sep 24, 2026, price ¥18.68). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 605151?
West Shanghai Automotive Service Co.Ltd. trades at a price-to-earnings ratio of 116.8 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥17.62 is built from several models across several years. Other multiples: P/B 1.9, P/S 1.3, EV/EBITDA 16.2.
How solid is the balance sheet of West Shanghai Automotive Service Co.Ltd. (605151)?
Balance-sheet figures for West Shanghai Automotive Service Co.Ltd. (as of Sep 24, 2026): return on equity 3.4%, debt of 0.12 per unit of equity. They feed the Quality Score of 53/100, which measures business quality independently of the share price.
How far is 605151 from its 52-week high?
West Shanghai Automotive Service Co.Ltd. trades at ¥18.68, about 26% below its 52-week high of ¥25.19 and 21% above the low of ¥15.50 (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of ¥17.62 is for.
Which stocks are comparable to West Shanghai Automotive Service Co.Ltd.?
From the same area (Consumer Cyclical) we also value O'Reilly Automotive, Inc, AutoZone, Inc, Hyundai Mobis Co, Fuyao Glass Industry Group, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is West Shanghai Automotive Service Co.Ltd. stock attractive at the current price?
The data as of Sep 24, 2026: price ¥18.68, calculated fair value ¥17.62 (−6%), Quality Score 53/100, from 16 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 605151 calculated?
We run West Shanghai Automotive Service Co.Ltd. through 16 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of ¥17.62, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.1 % above its aggregate fair value. West Shanghai Automotive Service Co.Ltd. itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of West Shanghai Automotive Service Co.Ltd. (605151)?
The closing price on Sep 23, 2026 was ¥18.68. Our model-based fair value is ¥17.62, about −6% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with West Shanghai Automotive Service Co.Ltd. right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. The price sits in the upper half of our model range, so the margin of safety is thin. Read the verdict with care: some models are missing inputs, so the estimate scatters more than usual.
Where does the earnings growth of West Shanghai Automotive Service Co.Ltd. (605151) come from?
Earnings per share at West Shanghai Automotive Service Co.Ltd. grew +0.4 % a year from 2013 to 2024. Broken into its drivers: revenue per share −0.5 %, EBIT margin −0.9 %, tax rate +1.6 %, residual (interest, one-offs) +0.1 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of West Shanghai Automotive Service Co.Ltd.
How large is the market capitalisation of West Shanghai Automotive Service Co.Ltd. (605151)?
The market capitalisation of West Shanghai Automotive Service Co.Ltd. is 2.5B CNY (≈ $375M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of West Shanghai Automotive Service Co.Ltd. (605151)?
The price-to-sales ratio of West Shanghai Automotive Service Co.Ltd. is 1.31 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of West Shanghai Automotive Service Co.Ltd. (605151)?
Earnings per share at West Shanghai Automotive Service Co.Ltd. are ¥0.1600 (price ÷ EPS = P/E 116.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of West Shanghai Automotive Service Co.Ltd. (605151)?
The dividend yield of West Shanghai Automotive Service Co.Ltd. is 1.6% (payout 190%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of West Shanghai Automotive Service Co.Ltd. (605151)?
The net margin of West Shanghai Automotive Service Co.Ltd. is −0.4% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of West Shanghai Automotive Service Co.Ltd. (605151)?
The return on equity (ROE) of West Shanghai Automotive Service Co.Ltd. is 3.4% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of West Shanghai Automotive Service Co.Ltd. (605151)?
On an EBIT basis the return on assets of West Shanghai Automotive Service Co.Ltd. is 5.4% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of West Shanghai Automotive Service Co.Ltd. (605151)?
The operating margin of West Shanghai Automotive Service Co.Ltd. is 8.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at West Shanghai Automotive Service Co.Ltd. (605151)?
Revenue at West Shanghai Automotive Service Co.Ltd. is growing +18.9% versus a year earlier (3y avg +13.8%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at West Shanghai Automotive Service Co.Ltd. (605151)?
Earnings per share at West Shanghai Automotive Service Co.Ltd. are growing +32.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does West Shanghai Automotive Service Co.Ltd. (605151) hold?
West Shanghai Automotive Service Co.Ltd. holds more cash than debt, 27.0M CNY net (fiscal year 2024). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch West Shanghai Automotive Service Co.Ltd. in the live analysis
One click puts West Shanghai Automotive Service Co.Ltd. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
