Landai Technology Group Valuation

Q: What is the Fair Price of 002765 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

002765 (CN¥8.19) is trading above our estimate of [[fair value]] (CN¥0.77)

Is 002765 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

2/6

Valuation Score 2/6

Below Fair Value
Significantly Below Fair Value
Price-To-Sales vs Peers
Price-To-Sales vs Industry
Price-To-Sales vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 002765 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 002765 (CN¥8.19) is trading above our estimate of fair value (CN¥0.77)

Significantly Below Fair Value: 002765 is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 002765?

Key metric: As 002765 is unprofitable we use its Price-To-Sales Ratio for relative valuation analysis.

The above table shows the Price to Sales ratio for 002765. This is calculated by dividing 002765's market cap by their current revenue.
What is 002765's PS Ratio?
PS Ratio	1.6x
Sales	CN¥3.35b
Market Cap	CN¥5.34b

002765 key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	1.7x
Enterprise Value/EBITDA	31.1x
PEG Ratio	n/a

Price to Sales Ratio vs Peers

How does 002765's PS Ratio compare to its peers?

The above table shows the PS ratio for 002765 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PS	Estimated Growth	Market Cap
Peer Average	3.7x
002662 Beijing WKW Automotive PartsLtd	1.7x	n/a	CN¥5.7b
603950 Xiangyang Changyuandonggu Industry	3.1x	n/a	CN¥5.1b
002284 Zhejiang Asia-Pacific Mechanical & ElectronicLtd	1.4x	14.1%	CN¥5.8b
301550 Zhejiang Sling Automobile Bearing	8.5x	23.1%	CN¥6.3b
002765 Landai Technology Group	1.6x	16.3%	CN¥5.3b

Price-To-Sales vs Peers: 002765 is good value based on its Price-To-Sales Ratio (1.6x) compared to the peer average (3.6x).

Price to Sales Ratio vs Industry

How does 002765's PS Ratio compare vs other companies in the CN Auto Components Industry?

1 Company	Price / Sales	Estimated Growth	Market Cap
300742 Nanjing Yueboo Power System	0.1x	n/a	US$3.50m

No more companies available in this PS range

1 Company		Estimated Growth	Market Cap

No more companies

Price-To-Sales vs Industry: 002765 is good value based on its Price-To-Sales Ratio (1.6x) compared to the CN Auto Components industry average (2.4x).

Price to Sales Ratio vs Fair Ratio

What is 002765's PS Ratio compared to its Fair PS Ratio? This is the expected PS Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

002765 PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio	1.6x
Fair PS Ratio	0.8x

Price-To-Sales vs Fair Ratio: 002765 is expensive based on its Price-To-Sales Ratio (1.6x) compared to the estimated Fair Price-To-Sales Ratio (0.8x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst 002765 forecast and predictions for the stock price in 12 month’s time.
Date	Share Price	Average 1Y Price Target	Dispersion	High	Low	1Y Actual price	Analysts
Current	CN¥8.19	CN¥5.94 -27.5%	7.1%	CN¥6.36	CN¥5.52	n/a	2
Nov ’25	CN¥7.69	CN¥5.94 -22.8%	7.1%	CN¥6.36	CN¥5.52	n/a	2
Oct ’25	CN¥5.75	CN¥5.94 +3.3%	7.1%	CN¥6.36	CN¥5.52	n/a	2
Sep ’25	CN¥4.99	CN¥5.94 +19.0%	7.1%	CN¥6.36	CN¥5.52	n/a	2
Aug ’25	CN¥4.88	CN¥5.94 +21.7%	7.1%	CN¥6.36	CN¥5.52	n/a	2
Jul ’25	CN¥4.75	CN¥5.94 +25.1%	7.1%	CN¥6.36	CN¥5.52	n/a	2
Jun ’25	CN¥5.43	CN¥6.63 +22.0%	15.5%	CN¥8.00	CN¥5.52	n/a	3
May ’25	CN¥5.19	CN¥7.51 +44.6%	19.5%	CN¥9.00	CN¥5.52	n/a	3
Apr ’25	CN¥5.30	CN¥7.51 +41.6%	19.5%	CN¥9.00	CN¥5.52	n/a	3
Mar ’25	CN¥4.91	CN¥8.50 +73.1%	5.9%	CN¥9.00	CN¥8.00	n/a	2
Feb ’25	CN¥4.50	CN¥8.50 +88.9%	5.9%	CN¥9.00	CN¥8.00	n/a	2
Jan ’25	CN¥6.71	CN¥8.50 +26.7%	5.9%	CN¥9.00	CN¥8.00	n/a	2
Dec ’24	CN¥7.39	CN¥8.50 +15.0%	5.9%	CN¥9.00	CN¥8.00	n/a	2

Analyst Forecast: Target price is lower than the current share price.

Discover undervalued companies

Anhui Zhongding Sealing Parts

CN¥16.4b

Manufactures and sells hydraulic and pneumatic seals, and non-tire rubber products in China.

887

CN¥12.48

-6.2%

-7.3%

IKD

CN¥15.2b

Researches, develops, produces, and sells automotive aluminum alloy precision die castings in the United States, Europe, and Asia.

600933

CN¥15.60

2.6%

-33.6%

Sailun Group

CN¥44.8b

Engages in the research and development, production, sale, and servicing of tires in China, Europe, the United States, Asia, and Africa.

601058

CN¥14.20

-5.0%

23.3%