China Reliance And Regulation Will Delay Progress But Yield Safety

AnalystLowTarget

Not Invested

Consensus Narrative from 11 Analysts

Published

31 Aug 25

AnalystLowTarget's Fair Value

US$19.04

14.4% undervalued

04 Sep

US$16.31

39.8%

3.0%

39.8%

3.0%

Edit anytime before Aug 31 10:34 PM. Then post Updates to your followers.

Author's Valuation

US$19.0

14.4% undervalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

US$19.0

14.4% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

35.70%

Aerospace & Defense revenue growth rate

0.43%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

8.30%

Calculation

CN¥137.12m

Earnings '28

104.46x

PE Ratio '28

CN¥14.32b

Market Cap '28

CN¥14.32b

Market Cap '28

83.85m

No. shares '28

CN¥170.82

Share Price '28

CN¥170.82 Share Price '28

Discounted to 2025 @ 8.29% p.a.

CN¥134.52

Fair Value '25

CN¥134.52 Fair Value '25

Converted to USD @ 0.1400 CNY/USD Exchange Rate

US$18.84

Fair Value '25