Ningbo Xusheng Group (XSSC:603305) Stock Valuation, Peer Comparison & Price Targets

Q: What is the Fair Price of 603305 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

603305 (CN¥14.34) is trading below our estimate of [[fair value]] (CN¥103.75)

Share Price vs Fair Value

What is the Fair Price of 603305 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 603305 (CN¥14.34) is trading below our estimate of fair value (CN¥103.75)

Significantly Below Fair Value: 603305 is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 603305?

Key metric: As 603305 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 603305. This is calculated by dividing 603305's market cap by their current earnings.
What is 603305's PE Ratio?
PE Ratio	28.3x
Earnings	CN¥472.18m
Market Cap	CN¥13.38b

603305 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	2.8x
Enterprise Value/EBITDA	12.9x
PEG Ratio	1.2x

Price to Earnings Ratio vs Peers

How does 603305's PE Ratio compare to its peers?

The above table shows the PE ratio for 603305 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	31.3x
603730 Shanghai Daimay Automotive Interior	21x	22.7%	CN¥16.1b
002126 Zhejiang Yinlun MachineryLtd	19.8x	26.3%	CN¥15.6b
688208 Autel Intelligent Technology	33.9x	28.5%	CN¥15.2b
603358 Huada Automotive TechnologyLtd	50.8x	41.9%	CN¥13.6b
603305 Ningbo Xusheng Group	28.3x	23.3%	CN¥13.4b

Price-To-Earnings vs Peers: 603305 is good value based on its Price-To-Earnings Ratio (28.3x) compared to the peer average (31.3x).

Price to Earnings Ratio vs Industry

How does 603305's PE Ratio compare vs other companies in the CN Auto Components Industry?

1 Company	Price / Earnings	Estimated Growth	Market Cap
002684 Dynavolt Renewable Energy Technology (Henan)	0.6x	n/a	US$58.50m

No more companies available in this PE range

1 Company		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: 603305 is good value based on its Price-To-Earnings Ratio (28.3x) compared to the CN Auto Components industry average (31.3x).

Price to Earnings Ratio vs Fair Ratio

What is 603305's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

603305 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	28.3x
Fair PE Ratio	21x

Price-To-Earnings vs Fair Ratio: 603305 is expensive based on its Price-To-Earnings Ratio (28.3x) compared to the estimated Fair Price-To-Earnings Ratio (21x).

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 603305 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¥14.34	CN¥13.90 -3.1%	31.0%	CN¥21.00	CN¥7.60	n/a	8
Nov ’25	CN¥13.00	CN¥13.90 +6.9%	31.0%	CN¥21.00	CN¥7.60	n/a	8
Oct ’25	CN¥10.96	CN¥14.13 +28.9%	28.3%	CN¥21.00	CN¥9.50	n/a	8
Sep ’25	CN¥8.98	CN¥16.28 +81.3%	19.8%	CN¥21.00	CN¥9.50	n/a	8
Aug ’25	CN¥9.98	CN¥17.76 +78.0%	20.2%	CN¥24.20	CN¥11.00	n/a	8
Jul ’25	CN¥10.52	CN¥17.76 +68.8%	20.2%	CN¥24.20	CN¥11.00	n/a	8
Jun ’25	CN¥12.90	CN¥17.76 +37.7%	20.2%	CN¥24.20	CN¥11.00	n/a	8
May ’25	CN¥13.75	CN¥18.81 +36.8%	23.8%	CN¥25.00	CN¥11.00	n/a	7
Apr ’25	CN¥14.39	CN¥24.59 +70.9%	24.0%	CN¥33.00	CN¥17.00	n/a	7
Mar ’25	CN¥15.34	CN¥26.02 +69.6%	20.2%	CN¥33.00	CN¥18.00	n/a	6
Feb ’25	CN¥13.47	CN¥26.02 +93.2%	20.2%	CN¥33.00	CN¥18.00	n/a	6
Jan ’25	CN¥19.73	CN¥26.36 +33.6%	18.9%	CN¥33.00	CN¥18.00	n/a	6
Dec ’24	CN¥20.55	CN¥26.36 +28.3%	18.9%	CN¥33.00	CN¥18.00	n/a	6
Nov ’24	CN¥18.15	CN¥26.36 +45.2%	18.9%	CN¥33.00	CN¥18.00	CN¥13.00	6
Oct ’24	CN¥23.49	CN¥32.43 +38.1%	14.6%	CN¥38.00	CN¥23.00	CN¥10.96	6
Sep ’24	CN¥22.83	CN¥31.96 +40.0%	13.6%	CN¥38.00	CN¥24.00	CN¥8.98	7
Aug ’24	CN¥25.20	CN¥34.14 +35.5%	17.5%	CN¥43.00	CN¥24.00	CN¥9.98	6
Jul ’24	CN¥27.87	CN¥34.14 +22.5%	17.5%	CN¥43.00	CN¥24.00	CN¥10.52	6
Jun ’24	CN¥26.02	CN¥34.14 +31.2%	17.5%	CN¥43.00	CN¥24.00	CN¥12.90	6
May ’24	CN¥23.20	CN¥34.12 +47.1%	17.4%	CN¥42.86	CN¥24.00	CN¥13.75	6
Apr ’24	CN¥27.81	CN¥35.01 +25.9%	15.7%	CN¥42.86	CN¥24.29	CN¥14.39	7
Mar ’24	CN¥29.29	CN¥36.54 +24.7%	15.1%	CN¥42.86	CN¥24.29	CN¥15.34	7
Feb ’24	CN¥29.93	CN¥35.67 +19.2%	17.1%	CN¥42.86	CN¥24.29	CN¥13.47	7
Jan ’24	CN¥23.03	CN¥37.45 +62.6%	10.9%	CN¥42.14	CN¥29.29	CN¥19.73	6
Dec ’23	CN¥27.71	CN¥37.37 +34.8%	12.0%	CN¥42.14	CN¥29.29	CN¥20.55	5
Nov ’23	CN¥26.01	CN¥39.39 +51.5%	5.5%	CN¥42.14	CN¥36.79	CN¥18.15	4

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

Discover undervalued companies

Anhui Zhongding Sealing Parts

CN¥17.3b

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

887

CN¥13.16

7D

-2.4%

1Y

-0.5%

IKD

CN¥15.7b

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

600933

CN¥15.44

7D

0.4%

1Y

-32.0%

Sailun Group

CN¥45.7b

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

601058

CN¥14.48

7D

-2.0%

1Y

25.0%

Ningbo Xusheng Group Valuation