EN DE

Shenzhen Newway Photomask Making Co (688401) Fair Value & Analysis

Technology · CN · Market cap 14.7B CNY

SN Shenzhen Newway Photomask Making Co 688401 · SHG
Price¥70.38
Fair Value¥26.07
Upside-63.0%
Quality60/100
Watch Shenzhen Newway Photomask Making Co for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Highly profitable · 22.2% net margin
Low debt · generates free cash flow
0.51% dividend yield
Mixed vs. peers (7/14)
Wide moat 70/100
Evidence: High Range ¥12.87 – ¥33.48 Share as image

Fair value as of: Jul 12, 2026

From 26 valuation models · updated 29 days ago

Share price −19.1% over the past month.

A solid business, but screening 63% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥33.48). The favourable scenario is already priced in.
  • The model range is unusually wide (¥12.87 to ¥33.48). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid but not exceptional quality (60/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (4 years)

¥90.54 ¥18.22 Fair Value ¥26.07 Aug 2022 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

48‑month range ¥18.22 – ¥90.54 · fair‑value band ¥12.87 – ¥33.48 · the ¥70.38 price screens above the ¥26.07 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

Shenzhen Newway Photomask Making Co (688401) currently trades at ¥70.38, while our model-based Fair Value estimate is ¥26.07, implying the stock looks roughly 63.0% overvalued today. The Quality Score stands at 60/100 (solid quality), in the Technology 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, Shenzhen Newway Photomask Making Co generated revenue of 1.2B CNY at a net margin of 22.2%. Revenue grew 25.6% year over year. It earns a return on equity of 17.1%. Net debt stands at 551M CNY. Fundamentals as of Jul 12, 2026

Our scenario range runs from ¥12.87 (bear case) to ¥33.48 (bull case); at ¥70.38, 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 21% below its 52-week high and 132% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -75% fair-value upside, at -63%, 688401 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 ¥5.67 ¥11.96 ¥24.69 80
Residual Income ¥8.68 ¥11.53 ¥33.82 76
Rev-Margin DCF ¥9.17 ¥20.76 ¥42.94 74
All 26 models by family
DCF Models
FCF DCF ¥6.13 ¥10.59 ¥24.80 38
Owner Earnings ¥6.84 ¥17.69 ¥40.44 31
5Y Revenue Exit ¥8.94 ¥17.97 ¥36.97 39
5Y EBITDA Exit ¥16.87 ¥34.01 ¥67.73 41
5Y P/E Exit ¥15.24 ¥39.20 ¥72.39 38
10Y Revenue Exit ¥7.85 ¥22.19 ¥32.24 36
10Y EBITDA Exit ¥14.12 ¥39.28 ¥85.01 37
10Y P/E Exit ¥12.92 ¥35.76 ¥74.54 35
Earnings-Based
Graham-Dodd ¥8.86 ¥61.80 ¥86.73 54
Lynch FV ¥24.38 ¥34.82 ¥45.27 50
PEG = 1.0 ¥24.38 ¥34.82 ¥45.27 46
EPV ¥10.54 ¥12.58 ¥14.36 59
Dividend Discount
Gordon GGM ¥3.32 ¥6.91 ¥10.96 70
DDM Multi-Stage ¥3.32 ¥5.82 ¥7.25 61
Multiples
P/E Multiple ¥19.55 ¥26.07 ¥32.58 63
P/S Multiple ¥11.20 ¥14.94 ¥18.67 58
P/B Multiple ¥16.62 ¥22.16 ¥27.69 55
EV/EBIT ¥20.23 ¥27.53 ¥34.82 53
EV/EBITDA ¥20.06 ¥27.29 ¥34.53 54
EV/Revenue ¥8.80 ¥13.28 ¥17.76 43
Asset-Based
NCAV (Graham) ¥4.30 ¥5.76 ¥8.59 50
Growth DCF
Growth DCF ¥5.67 ¥11.96 ¥24.69 80
Rev-Margin DCF ¥9.17 ¥20.76 ¥42.94 74
Economic Profit
Residual Income ¥8.68 ¥11.53 ¥33.82 76
ROIC Compounder ¥12.73 ¥18.44 ¥23.58 72
Growth Earnings
Growth-Adj P/E ¥30.21 ¥43.16 ¥56.11 68

Widest divergence: Growth Earnings (¥43.16) versus Asset-Based (¥5.76). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 1.2B CNY
Revenue growth (YoY) +25.6%
Net margin 22.2%
Return on equity 17.1%
Free cash flow 89.4M CNY FY2025
P/E ratio 55.5
More key figures
Operating margin 24.3%
EPS (TTM) ¥1.37
Dividend yield 0.5%
EPS growth (YoY) +30.8%
Net debt 551M CNY FY2025

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

Quality Score breakdown

Overall quality 60/100

Of which business quality 59 · Market factors (momentum, volatility) 68

Profitability 49
Margins and returns on capital today
Quality Growth 58
Are margins and returns improving?
Cashflow 51
Earnings quality: real cash, not paper profit
Fin. Strength 79
Balance sheet, leverage, solvency risk
Investment 26
Disciplined investing over empire-building
Low Volatility 30
Calm price path (market factor)
Momentum 85
Price trend over the last 3–12 months (market factor)
52W Momentum 84
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

Shenzhen Newway Photomask Making Co., Ltd, a lithography company, engages in the design, development, and production of mask products in China. The company offers masks for touch screens and circuit boards; LCD, AMOLED, LTPS, LTPO, mini-LED, micro-LED, silicon-based OLED, and F-gamma masks; and semiconductor masks.

Full company description

Shenzhen Newway Photomask Making Co., Ltd, a lithography company, engages in the design, development, and production of mask products in China. The company offers masks for touch screens and circuit boards; LCD, AMOLED, LTPS, LTPO, mini-LED, micro-LED, silicon-based OLED, and F-gamma masks; and semiconductor masks. The company was founded in 1997 and is headquartered in Shenzhen, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Shenzhen Newway Photomask Making Co reported revenue of ¥1.2B in FY2025 versus ¥494M in FY2021, a compound +23.7%/yr. Reported net income was ¥252M in FY2025, compounding +48.2%/yr from FY2021.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
1.2B CNY
Latest YoY
+31.9%
Avg. growth/yr (3Y)
+21.8%
Avg. growth/yr (5Y)
+23.5%
Revenue +23.7%/yr
FY21 ¥494M
FY22 ¥640M
FY23 ¥672M
FY24 ¥876M
FY25 ¥1.2B
Net income +48.2%/yr
FY21 ¥52.3M
FY22 ¥120M
FY23 ¥149M
FY24 ¥191M
FY25 ¥252M

688401 screens 63% overvalued. Compare with ASML Holding →

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). "Shenzhen Newway Photomask Making Co Fair Value". https://www.fairvalue-calculator.com/stock/688401

Peer Group

Semiconductor Equipment & Materials · 211 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 60 · Above median
Fair Value upside −63% · Below median
Return on equity (TTM) 17% · Top 25%
Return on assets 7% · Above median
Net margin (TTM) 22% · Top 25%
Operating margin (TTM) 24% · Top 25%
Revenue growth 26% · Above median
Dividend yield (TTM) 0.5% · Below median
Debt / equity 0.46× · Higher than 75% of peers

Valuation Multiples vs Semiconductor Equipment & Materials median · lower = cheaper

P/E (TTM) 55.5× · Cheaper than median
P/B 8.84× · Pricier than 75% of peers
P/S (TTM) 12.03× · Pricier than 75% of peers
P/FCF 24.4× · Pricier than median
EV/EBITDA 35.5× · 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 0 · sector 0
FUTURE 100 · sector 58
PAST 68 · sector 30
HEALTH 77 · sector 96
DIVIDEND 10 · sector 16

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 Semiconductor Equipment & Materials stocks, each showing price versus our Fair Value estimate (as of Jul 12, 2026).

Stock Price Fair Value vs Fair Value
ASML Holding ASML C$50.50 C$15.57 -69%
Applied Materials, Inc AMAT $579.43 $143.08 -75%
Lam Research Corporation LRCX $346.10 $67.57 -80%
KLA Corporation KLAC $212.75 $53.01 -75%
NAURA Technology Group 002371 ¥774.20 ¥151.43 -80%
Advanced Micro-Fabrication Equipment Inc 688012 ¥350.69 ¥41.79 -88%
Piotech Inc 688072 ¥832.00 ¥431.44 -48%
Hon. Precision, Inc 7769 6,005 TWD 1,804 TWD -70%
Hangzhou Changchuan Technology Co 300604 ¥325.24 ¥33.33 -90%
MPI Corporation 6223 5,600 TWD 609.44 TWD -89%

Compare Shenzhen Newway Photomask Making Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Technology 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 Shenzhen Newway Photomask Making Co (688401) overvalued or undervalued?
As of Jul 12, 2026, our model estimates a fair value of ¥26.07 versus a price of ¥70.38, about −63% (overvalued).
What is the fair value of 688401?
Our model-based fair value for Shenzhen Newway Photomask Making Co is ¥26.07 (as of Jul 12, 2026), built from audited fundamentals. The current price is ¥70.38.
What is the quality score of 688401?
Shenzhen Newway Photomask Making Co has a Quality Score of 60/100. 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 Shenzhen Newway Photomask Making Co (688401)?
Shenzhen Newway Photomask Making Co reported trailing-twelve-month revenue of about 1.2B CNY (latest available figure, as of Jul 12, 2026).
What is the net profit margin of 688401?
The net profit margin of Shenzhen Newway Photomask Making Co is about 22.2%, meaning it keeps roughly 22.2% of revenue as net income. Based on the latest reported figures.
Does Shenzhen Newway Photomask Making Co pay a dividend?
Shenzhen Newway Photomask Making Co currently shows a dividend yield of about 0.51% 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 Shenzhen Newway Photomask Making 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.