Rothwell International Co. Limited (900260) fair value: what the stock is really worth
We calculate from audited financials what Rothwell International Co. Limited is really worth. The fair value tells you whether the price is too high or too low, the quality score (0 to 100) how solid the business behind it is. 26 models, 37 quality factors, updated daily.
Watch Rothwell International Co. Limited 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 free
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 13, 2026.
How to read this chart
60‑month range 481.00 KRW – 3,805 KRW · fair‑value band 976.00 KRW – 1,968 KRW · the 1,936 KRW price screens above the 1,514 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 13, 2026.
Rothwell International Co., Limited engages in the research and development, manufacture, and sale of automotive electronic products, intelligent connected products, and network communication products. The company was incorporated in 2006 and is based in Yangzhou, China.
Stock analysis
Rothwell International Co. Limited (900260) currently trades at 1,936 KRW, while our model-based Fair Value estimate is 1,514 KRW, implying the stock looks roughly 27.9% overvalued today.
Show more
Valuation
Bull case: the Earnings-Based group reads highest at a median of 14,962 KRW per share, and 24 of the 26 models we run sit above the 1,936 KRW price.
Bear case: the Dividend Discount group reads lowest at 561.51 KRW, and 2 of the 26 models stay below the price. Evidence for this calculation is medium.
Scenario range: 976.00 KRW (bear) to 1,968 KRW (bull), the price of 1,936 KRW 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 51/100 (solid quality), in the Consumer Cyclical sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Rothwell International Co. Limited reported revenue of 755B KRW in FY2025 versus 166M KRW in FY2021, a compound +721.2%/yr. Reported net income was 19.7B KRW in FY2025.
Key figures
Market cap 75.2B KRW (≈ $52.6M) · P/S ratio 0.08 · Dividend yield 2.8% · Net margin 2.6% · Return on equity 9.8% · Return on assets (EBIT) 0.7% · Operating margin 2.7% · Revenue (TTM) 894B KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 50 out of 100 (low confidence).
What moves the price
The share trades near its 52-week high and 208% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −34% fair-value upside, at −22%, 900260 screens cheaper than that median.
Fair Value models
Bear 976.00 KRWFair Value 1,514 KRWBull 1,968 KRW
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.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.85/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+27,938.1%
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.
+1,093.5%
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.
+367.3%
Revenue growth 11 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.
+22.3%
’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.
Compare Rothwell International Co. Limited 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 · 657 stocks
Beats the industry median on 5/9 measures
A mixed picture versus its industry peers.
Valuation
Quality Score51 · Below median
Profitability
Return on equity (TTM)10% · Above median
Return on assets1% · Below median
Net margin (TTM)3% · Below median
Operating margin (TTM)3% · Below median
Growth and dividend
Revenue growth113% · Top 25%
Dividend yield (TTM)2.8% · Above median
Balance sheet
Debt / equity0.06× · Below 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). "Rothwell International Co. Limited Fair Value". https://www.fairvalue-calculator.com/stock/900260
Frequently asked questions
Is Rothwell International Co. Limited (900260) overvalued or undervalued?
As of Sep 13, 2026, our model estimates a fair value of 1,514 KRW versus a price of 1,936 KRW, about −22% upside (overvalued).
What is the fair value of 900260?
Our model-based fair value for Rothwell International Co. Limited is 1,514 KRW (as of Sep 13, 2026), built from audited fundamentals. The current price: 1,936 KRW.
What is the quality score of 900260?
Rothwell International Co. Limited has a Quality Score of 51/100. 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 Rothwell International Co. Limited (900260)?
Our model-based price target is the fair value of 1,514 KRW (as of Sep 13, 2026) from 26 valuation models. Cautious scenario 976.00 KRW, optimistic scenario 1,968 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Rothwell International Co. Limited stock forecast for 2026?
Our models put fair value at 1,514 KRW, about −22% upside versus a price of 1,936 KRW (overvalued). Cautious scenario 976.00 KRW, optimistic scenario 1,968 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Rothwell International Co. Limited (900260)?
Rothwell International Co. Limited reported trailing-twelve-month revenue of about 894B KRW (latest available figure, as of Sep 13, 2026).
Does Rothwell International Co. Limited pay a dividend?
Rothwell International Co. Limited currently shows a dividend yield of about 2.79% relative to its recent price (as of Sep 13, 2026).
What is the intrinsic value of Rothwell International Co. Limited (900260)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Rothwell International Co. Limited it is 1,514 KRW per share (as of Sep 13, 2026), against a price of 1,936 KRW. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is Rothwell International Co. Limited stock overvalued or undervalued in 2026?
As of Sep 13, 2026, 900260 trades above its calculated fair value: price 1,936 KRW, fair value 1,514 KRW, a gap of about −22% (overvalued). 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 900260?
No. The price is what the market pays today (1,936 KRW); the fair value is what the company's own numbers justify (1,514 KRW). For Rothwell International Co. Limited the two are 422.40 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Rothwell International Co. Limited worth?
The market values Rothwell International Co. Limited at about 75.2B KRW (market capitalisation, as of Sep 13, 2026). Per share that is 1,936 KRW; our models calculate a fair value of 1,514 KRW per share.
What do the bullish and bearish scenarios say about 900260?
Our models span a range for Rothwell International Co. Limited: cautious scenario 976.00 KRW, base 1,514 KRW, optimistic 1,968 KRW per share (as of Sep 13, 2026, price 1,936 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Rothwell International Co. Limited (900260)?
Balance-sheet figures for Rothwell International Co. Limited (as of Sep 13, 2026): return on equity 9.8%, debt of 0.06 per unit of equity. They feed the Quality Score of 51/100, which measures business quality independently of the share price.
How far is 900260 from its 52-week high?
Rothwell International Co. Limited trades at 1,936 KRW, about 0% below its 52-week high of 1,929 KRW and 208% above the low of 628.00 KRW (as of Sep 13, 2026). Distance from the high says nothing about value: that is what the fair value of 1,514 KRW is for.
Which stocks are comparable to Rothwell International Co. Limited?
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 Rothwell International Co. Limited stock attractive at the current price?
The data as of Sep 13, 2026: price 1,936 KRW, calculated fair value 1,514 KRW (−22%), Quality Score 51/100, from 26 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 900260 calculated?
We run Rothwell International Co. Limited through 26 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 1,514 KRW, 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 15.8 % above its aggregate fair value. Rothwell International Co. Limited 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 should I pay attention to with Rothwell International Co. Limited right now?
Solid but not exceptional quality (51/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (976.00 KRW to 1,968 KRW) leaves room in how you read the outcome.
Key figures of Rothwell International Co. Limited
How large is the market capitalisation of Rothwell International Co. Limited (900260)?
The market capitalisation of Rothwell International Co. Limited is 75.2B KRW (≈ $52.6M). 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 Rothwell International Co. Limited (900260)?
The price-to-sales ratio of Rothwell International Co. Limited is 0.08 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the dividend yield of Rothwell International Co. Limited (900260)?
The dividend yield of Rothwell International Co. Limited is 2.8%. 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 Rothwell International Co. Limited (900260)?
The net margin of Rothwell International Co. Limited is 2.6% (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 Rothwell International Co. Limited (900260)?
The return on equity (ROE) of Rothwell International Co. Limited is 9.8% (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 Rothwell International Co. Limited (900260)?
On an EBIT basis the return on assets of Rothwell International Co. Limited is 0.7% (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 Rothwell International Co. Limited (900260)?
The operating margin of Rothwell International Co. Limited is 2.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Rothwell International Co. Limited (900260)?
Revenue at Rothwell International Co. Limited is growing +113% versus a year earlier (3y avg +1,094%). 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 Rothwell International Co. Limited (900260)?
Earnings per share at Rothwell International Co. Limited are growing +658% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Rothwell International Co. Limited (900260) generate?
The free cash flow of Rothwell International Co. Limited is 59.7B KRW (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Rothwell International Co. Limited (900260) carry?
The net debt of Rothwell International Co. Limited is 58.9B KRW (fiscal year 2025, ≈ 1.0 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Rothwell International Co. Limited in the live analysis
One click puts Rothwell International Co. Limited 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.
