EN DE

Hangzhou EZVIZ Network Co (688475) Fair Value & Analysis

Technology · CN · Market cap 20.9B CNY

HE Hangzhou EZVIZ Network Co 688475 · SHG
Price¥30.70
Fair Value¥14.39
Upside-53.1%
Quality71/100
Watch Hangzhou EZVIZ Network Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 10.3% net margin
Low debt · generates free cash flow
1.55% dividend yield
Mixed vs. peers (7/14)
Moderate moat 52/100
Evidence: High Range ¥10.79 – ¥17.99 Share as image

Fair value as of: Jul 12, 2026

From 26 valuation models · updated 29 days ago

Fair value updated Jul 12, 2026, revised from ¥14.83 to ¥14.39 (−3.0%) since Jun 24, 2026. Share price +12.3% over the past month.

A solid business, but screening 53% overvalued on our models.

What matters now

  • A high-quality business (quality 71/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case (¥17.99). The favourable scenario is already priced in.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (4 years)

¥42.92 ¥16.83 Fair Value ¥14.39 Dec 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

43‑month range ¥16.83 – ¥42.92 · fair‑value band ¥10.79 – ¥17.99 · the ¥30.70 price screens above the ¥14.39 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

Hangzhou EZVIZ Network Co (688475) currently trades at ¥30.70, while our model-based Fair Value estimate is ¥14.39, implying the stock looks roughly 53.1% overvalued today. The Quality Score stands at 71/100 (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, Hangzhou EZVIZ Network Co generated revenue of 5.9B CNY at a net margin of 10.3%. Revenue grew 2.4% year over year. It earns a return on equity of 10.5%. The stock trades on a trailing P/E of 34.5. Fundamentals as of Jul 12, 2026

Our scenario range runs from ¥10.79 (bear case) to ¥17.99 (bull case); at ¥30.70, 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 17% below its 52-week high and 22% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -16% fair-value upside, at -53%, 688475 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
Growth DCF ¥18.56 ¥28.37 ¥44.91 80
Residual Income ¥6.45 ¥7.13 ¥10.50 76
Rev-Margin DCF ¥14.06 ¥19.52 ¥26.56 74
All 26 models by family
DCF Models
FCF DCF ¥18.64 ¥29.27 ¥47.66 38
Owner Earnings ¥11.84 ¥17.06 ¥26.08 31
5Y Revenue Exit ¥14.06 ¥19.55 ¥26.80 39
5Y EBITDA Exit ¥15.11 ¥21.70 ¥29.81 41
5Y P/E Exit ¥16.32 ¥24.20 ¥33.09 38
10Y Revenue Exit ¥15.27 ¥20.98 ¥29.38 36
10Y EBITDA Exit ¥16.19 ¥22.56 ¥31.89 37
10Y P/E Exit ¥16.99 ¥24.38 ¥34.63 35
Earnings-Based
Graham-Dodd ¥4.89 ¥22.31 ¥30.62 54
Lynch FV ¥5.85 ¥8.35 ¥10.86 50
PEG = 1.0 ¥5.85 ¥8.35 ¥10.86 46
EPV ¥10.81 ¥11.73 ¥12.54 59
Dividend Discount
Gordon GGM ¥3.22 ¥6.69 ¥10.61 70
DDM Multi-Stage ¥3.22 ¥5.64 ¥7.02 61
Multiples
P/E Multiple ¥10.79 ¥14.39 ¥17.99 63
P/S Multiple ¥9.17 ¥12.23 ¥15.29 58
P/B Multiple ¥9.17 ¥12.23 ¥15.29 55
EV/EBIT ¥15.20 ¥18.51 ¥21.81 53
EV/EBITDA ¥14.13 ¥17.08 ¥20.03 54
EV/Revenue ¥11.97 ¥14.83 ¥17.70 43
Asset-Based
NCAV (Graham) ¥3.68 ¥4.93 ¥7.35 50
Growth DCF
Growth DCF ¥18.56 ¥28.37 ¥44.91 80
Rev-Margin DCF ¥14.06 ¥19.52 ¥26.56 74
Economic Profit
Residual Income ¥6.45 ¥7.13 ¥10.50 76
ROIC Compounder ¥11.51 ¥13.50 ¥15.97 72
Growth Earnings
Growth-Adj P/E ¥9.17 ¥13.11 ¥17.04 68

Widest divergence: DCF Models (¥21.70) versus Asset-Based (¥4.93). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 5.9B CNY
Revenue growth (YoY) +2.4%
Net margin 10.3%
Return on equity 10.5%
Free cash flow 821M CNY FY2025
P/E ratio 34.5
More key figures
Operating margin 15.4%
EPS (TTM) ¥0.7700
Dividend yield 1.6%
EPS growth (YoY) +27.8%

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

Quality Score breakdown

Overall quality 71/100

Of which business quality 71 · Market factors (momentum, volatility) 52

Profitability 46
Margins and returns on capital today
Quality Growth 55
Are margins and returns improving?
Cashflow 74
Earnings quality: real cash, not paper profit
Fin. Strength 99
Balance sheet, leverage, solvency risk
Investment 71
Disciplined investing over empire-building
Low Volatility 84
Calm price path (market factor)
Momentum 38
Price trend over the last 3–12 months (market factor)
52W Momentum 39
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

Hangzhou EZVIZ Network Co., Ltd. engages in the manufacture and sale of smart home products in China and internationally.

Full company description

Hangzhou EZVIZ Network Co., Ltd. engages in the manufacture and sale of smart home products in China and internationally. The company provides security cameras, including wire-free, indoor and outdoor Wi-Fi, 4G security, and PoE cameras, as well as accessories comprising solar charging panels, solar panels, battery solar panels, power partners, PoE splitter, X5S, transformers, wall mount brackets, and microSD cards. It also offers smart home products, such as smart doorbells, video door phones, door viewers, locks, and gate openers; wet and dry vacuum cleaners, robot vacuums, robotic lawn mowers, and vacuum accessories; home energy management systems, portable power stations, security light cameras, smart controls, and networks; and home sensors. In addition, the company offers EZVIZ CloudPlay, a video storage platform. It sells its products through e-commerce platforms. Hangzhou EZVIZ Network Co., Ltd. was founded in 2013 and is based in Hangzhou, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Hangzhou EZVIZ Network Co reported revenue of ¥5.9B in FY2025 versus ¥4.2B in FY2021, a compound +8.6%/yr. Reported net income was ¥567M in FY2025, compounding +5.9%/yr from FY2021.

Growth Quality 95/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
5.9B CNY
Latest YoY
+8.4%
Avg. growth/yr (3Y)
+11.1%
Avg. growth/yr (5Y)
+13.9%
Revenue +8.6%/yr
FY21 ¥4.2B
FY22 ¥4.3B
FY23 ¥4.8B
FY24 ¥5.4B
FY25 ¥5.9B
Net income +5.9%/yr
FY21 ¥451M
FY22 ¥333M
FY23 ¥563M
FY24 ¥504M
FY25 ¥567M

688475 screens 53% overvalued. Compare with Apple Inc →

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). "Hangzhou EZVIZ Network Co Fair Value". https://www.fairvalue-calculator.com/stock/688475

Peer Group

Consumer Electronics · 129 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 71 · Top 25%
Fair Value upside −53% · Below median
Return on equity (TTM) 11% · Above median
Return on assets 4% · Top 25%
Net margin (TTM) 10% · Top 25%
Operating margin (TTM) 15% · Top 25%
Revenue growth 2% · Below median
Dividend yield (TTM) 1.6% · Above median
Debt / equity 0.06× · Lower than median

Valuation Multiples vs Consumer Electronics median · lower = cheaper

P/E (TTM) 34.5× · Pricier than median
P/B 3.62× · Pricier than 75% of peers
P/S (TTM) 3.53× · Pricier than 75% of peers
P/FCF 3.8× · Pricier than median
EV/EBITDA 22.8× · 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 8
FUTURE 12 · sector 13
PAST 42 · sector 10
HEALTH 97 · sector 97
DIVIDEND 31 · sector 29

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

Stock Price Fair Value vs Fair Value
Apple Inc AAPL $313.33 $122.91 -61%
Samsung Electronics Co 005930 255,000 KRW 138,019 KRW -46%
Sony Group SONYN 366.00 MXN 468.94 MXN +28%
Xiaomi Corporation 1810 HK$26.88 HK$39.84 +48%
LG Electronics Inc 066570 179,000 KRW 101,531 KRW -43%
Sharetronic Data Technology Co 300857 ¥277.96 ¥35.89 -87%
Huaqin Co 603296 ¥78.20 ¥65.69 -16%
Goertek Inc 002241 ¥22.25 ¥18.86 -15%
LG Corp 003550 102,400 KRW 93,881 KRW -8%
Anker Innovations Limited 300866 ¥105.92 ¥78.52 -26%

Compare Hangzhou EZVIZ Network 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 Hangzhou EZVIZ Network Co (688475) overvalued or undervalued?
As of Jul 12, 2026, our model estimates a fair value of ¥14.39 versus a price of ¥30.70, about −53% (overvalued).
What is the fair value of 688475?
Our model-based fair value for Hangzhou EZVIZ Network Co is ¥14.39 (as of Jul 12, 2026), built from audited fundamentals. The current price is ¥30.70.
What is the quality score of 688475?
Hangzhou EZVIZ Network Co has a Quality Score of 71/100. 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 Hangzhou EZVIZ Network Co (688475)?
Hangzhou EZVIZ Network Co reported trailing-twelve-month revenue of about 5.9B CNY (latest available figure, as of Jul 12, 2026).
What is the net profit margin of 688475?
The net profit margin of Hangzhou EZVIZ Network Co is about 10.3%, meaning it keeps roughly 10.3% of revenue as net income. Based on the latest reported figures.
Does Hangzhou EZVIZ Network Co pay a dividend?
Hangzhou EZVIZ Network Co currently shows a dividend yield of about 1.55% 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 Hangzhou EZVIZ Network 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.