EN DE

Kunshan Huguang Auto Harness Co (605333) Fair Value & Analysis

Consumer Cyclical · CN · Market cap 8.7B CNY

KH Kunshan Huguang Auto Harness Co 605333 · SHG
Price¥16.91
Fair Value¥22.04
Upside+30.3%
Quality35/100
Watch Kunshan Huguang Auto Harness Co for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 4.9% net margin
Low debt · generates free cash flow
Mixed vs. peers (7/13)
Narrow moat 42/100
Evidence: High Range ¥13.91 – ¥27.97 Share as image

Fair value as of: Jul 12, 2026

From 25 valuation models · updated 29 days ago

Fair value updated Jul 12, 2026, revised from ¥22.81 to ¥22.04 (−3.4%) since Jun 24, 2026. Share price +3.4% over the past month.

Below-average quality, screening 30% undervalued on our models.

What matters now

  • The large discount to fair value meets weak quality (35/100). That raises the risk this is a value trap rather than a bargain.
  • A fairly wide model range (¥13.91 to ¥27.97) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥38.86 ¥11.52 Fair Value ¥22.04 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 ¥11.52 – ¥38.86 · fair‑value band ¥13.91 – ¥27.97 · the ¥16.91 price screens below the ¥22.04 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

Kunshan Huguang Auto Harness Co (605333) currently trades at ¥16.91, while our model-based Fair Value estimate is ¥22.04, implying the stock looks roughly 30.3% undervalued today. The Quality Score stands at 35/100 (below-average quality), in the Consumer Cyclical sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Kunshan Huguang Auto Harness Co generated revenue of 8.6B CNY at a net margin of 4.9%. Revenue grew 5.9% year over year. It earns a return on equity of 14.5%. Net debt stands at 455M CNY. Fundamentals as of Jul 12, 2026

Our scenario range runs from ¥13.91 (bear case) to ¥27.97 (bull case); at ¥16.91, 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 58% 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 30%, 605333 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 BearBaseBull Evidence
Highest evidence
Growth DCF ¥1.66 ¥1.85 ¥2.23 80
Residual Income ¥7.12 ¥8.91 ¥21.31 76
ROIC Compounder ¥16.16 ¥24.01 ¥28.70 72
All 25 models by family
DCF Models
FCF DCF ¥1.68 ¥1.82 ¥2.25 38
Owner Earnings ¥13.73 ¥28.70 ¥58.98 31
5Y Revenue Exit ¥11.30 ¥21.32 ¥42.54 39
5Y EBITDA Exit ¥14.25 ¥27.28 ¥52.96 41
5Y P/E Exit ¥14.13 ¥33.98 ¥61.74 38
10Y Revenue Exit ¥8.01 ¥22.23 ¥33.27 36
10Y EBITDA Exit ¥10.65 ¥28.44 ¥61.52 37
10Y P/E Exit ¥10.57 ¥28.20 ¥58.79 35
Earnings-Based
Graham-Dodd ¥7.05 ¥49.18 ¥69.01 54
Lynch FV ¥20.23 ¥28.90 ¥37.57 50
PEG = 1.0 ¥20.23 ¥28.90 ¥37.57 46
EPV ¥12.56 ¥14.32 ¥15.84 59
Dividend Discount
Gordon GGM ¥2.75 ¥5.47 ¥8.28 70
DDM Multi-Stage ¥2.75 ¥4.73 ¥5.77 61
Multiples
P/E Multiple ¥17.11 ¥22.81 ¥28.52 63
P/S Multiple ¥13.22 ¥17.63 ¥22.04 58
P/B Multiple ¥13.22 ¥17.63 ¥22.04 55
EV/EBIT ¥19.80 ¥25.93 ¥32.05 53
EV/EBITDA ¥18.69 ¥24.44 ¥30.20 54
EV/Revenue ¥13.81 ¥19.12 ¥24.43 43
Asset-Based
NCAV (Graham) ¥3.71 ¥4.98 ¥7.43 50
Growth DCF
Growth DCF ¥1.66 ¥1.85 ¥2.23 80
Economic Profit
Residual Income ¥7.12 ¥8.91 ¥21.31 76
ROIC Compounder ¥16.16 ¥24.01 ¥28.70 72
Growth Earnings
Growth-Adj P/E ¥25.73 ¥36.76 ¥47.78 68

Widest divergence: Growth Earnings (¥36.76) versus Growth DCF (¥1.85). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 8.6B CNY
Revenue growth (YoY) +5.9%
Net margin 4.9%
Return on equity 14.5%
Free cash flow 7.5M CNY FY2025
P/E ratio 19.7
More key figures
Operating margin 3.8%
EPS (TTM) ¥0.9500
EPS growth (YoY) -66.7%
Net debt 455M CNY FY2025

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

Quality Score breakdown

Overall quality 35/100

Of which business quality 37 · Market factors (momentum, volatility) 23

Profitability 45
Margins and returns on capital today
Quality Growth 36
Are margins and returns improving?
Cashflow 15
Earnings quality: real cash, not paper profit
Fin. Strength 62
Balance sheet, leverage, solvency risk
Investment 29
Disciplined investing over empire-building
Low Volatility 73
Calm price path (market factor)
Momentum 3
Price trend over the last 3–12 months (market factor)
52W Momentum 0
Distance to the 52-week high (market factor)
Net Issuance 28
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

Kunshan Huguang Auto Harness Co.,Ltd. engages in the research and development, production, and sales of wiring harnesses for passenger vehicles in China.

Full company description

Kunshan Huguang Auto Harness Co.,Ltd. engages in the research and development, production, and sales of wiring harnesses for passenger vehicles in China. The company offers AC and DC charging, low-voltage platform small wiring, low-voltage main harness, engine pre-installed wiring, high-voltage air conditioning wiring, and high-voltage drive harness, as well as battery cable. It also provides wire harness component comprising PDU, sensor harnesses, battery terminals, aircraft connector, high voltage connector, ring terminal, ac/dc charging socket, aluminum busbar connector, ribbon cable, copper and aluminum wires, and audio/video cable. The company was founded in 1997 and is based in Kunshan, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Kunshan Huguang Auto Harness Co reported revenue of ¥8.5B in FY2025 versus ¥2.4B in FY2021, a compound +36.5%/yr. Reported net income was ¥481M in FY2025.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
8.5B CNY
Latest YoY
+7.3%
Avg. growth/yr (3Y)
+37.3%
Avg. growth/yr (5Y)
+40.9%
Avg. growth/yr (10Y)
+23.7%
Revenue +36.5%/yr
FY21 ¥2.4B
FY22 ¥3.3B
FY23 ¥4.0B
FY24 ¥7.9B
FY25 ¥8.5B
Net income
FY21 −¥1.1M
FY22 ¥40.9M
FY23 ¥54.1M
FY24 ¥670M
FY25 ¥481M

Watch 605333: get an alert when its fair value changes →

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). "Kunshan Huguang Auto Harness Co Fair Value". https://www.fairvalue-calculator.com/stock/605333

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 35 · Bottom 25%
Fair Value upside +30% · Above median
Return on equity (TTM) 15% · Top 25%
Return on assets 4% · Above median
Net margin (TTM) 5% · Above median
Operating margin (TTM) 4% · Below median
Revenue growth 6% · Above median
Debt / equity 0.14× · Higher than median

Valuation Multiples vs Auto Parts median · lower = cheaper

P/E (TTM) 19.7× · Cheaper than median
P/B 2.52× · Pricier than median
P/S (TTM) 1.01× · Cheaper than median
P/FCF 173.2× · Pricier than 75% of peers
EV/EBITDA 10.8× · 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 74 · sector 17
FUTURE 30 · sector 23
PAST 58 · sector 26
HEALTH 93 · sector 95
DIVIDEND 0 · sector 30

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 Kunshan Huguang Auto Harness Co 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 Kunshan Huguang Auto Harness Co (605333) overvalued or undervalued?
As of Jul 12, 2026, our model estimates a fair value of ¥22.04 versus a price of ¥16.91, about +30% (undervalued).
What is the fair value of 605333?
Our model-based fair value for Kunshan Huguang Auto Harness Co is ¥22.04 (as of Jul 12, 2026), built from audited fundamentals. The current price is ¥16.91.
What is the quality score of 605333?
Kunshan Huguang Auto Harness Co has a Quality Score of 35/100. 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 Kunshan Huguang Auto Harness Co (605333)?
Kunshan Huguang Auto Harness Co reported trailing-twelve-month revenue of about 8.6B CNY (latest available figure, as of Jul 12, 2026).
What is the net profit margin of 605333?
The net profit margin of Kunshan Huguang Auto Harness Co is about 4.9%, meaning it keeps roughly 4.9% 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 Kunshan Huguang Auto Harness 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.