Wuxi Boton Technology Valuation

Is 300031 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

4/6

Valuation Score 4/6

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

Share Price vs Fair Value

What is the Fair Price of 300031 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 300031 (CN¥18.42) is trading below our estimate of fair value (CN¥113.34)

Significantly Below Fair Value: 300031 is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 300031?

Key metric: As 300031 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 300031. This is calculated by dividing 300031's market cap by their current earnings.
What is 300031's PE Ratio?
PE Ratio	31.9x
Earnings	CN¥240.34m
Market Cap	CN¥7.65b

300031 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	2x
Enterprise Value/EBITDA	14.5x
PEG Ratio	1.3x

Price to Earnings Ratio vs Peers

How does 300031's PE Ratio compare to its peers?

The above table shows the PE ratio for 300031 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	45.6x
300113 Hangzhou Shunwang Technology CoLtd	41.3x	15.5%	CN¥9.3b
600633 Zhejiang Daily Digital Culture GroupLtd	29.7x	22.1%	CN¥13.3b
603444 G-bits Network Technology (Xiamen)	15.7x	16.5%	CN¥14.5b
002174 YOOZOO Interactive	95.8x	47.8%	CN¥8.2b
300031 Wuxi Boton Technology	31.9x	25.1%	CN¥7.7b

Price-To-Earnings vs Peers: 300031 is good value based on its Price-To-Earnings Ratio (31.9x) compared to the peer average (45.6x).

Price to Earnings Ratio vs Industry

How does 300031's PE Ratio compare vs other companies in the CN Entertainment Industry?

1 Company	Price / Earnings	Estimated Growth	Market Cap
600136 Wuhan Ddmc Culture&SportsLtd	0.8x	n/a	US$530.60m

No more companies available in this PE range

1 Company		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: 300031 is good value based on its Price-To-Earnings Ratio (31.9x) compared to the CN Entertainment industry average (49.1x).

Price to Earnings Ratio vs Fair Ratio

What is 300031'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.

300031 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	31.9x
Fair PE Ratio	28.4x

Price-To-Earnings vs Fair Ratio: 300031 is expensive based on its Price-To-Earnings Ratio (31.9x) compared to the estimated Fair Price-To-Earnings Ratio (28.4x).

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 300031 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¥18.42	CN¥20.02 +8.7%	14.9%	CN¥23.00	CN¥17.04	n/a	2
Nov ’25	CN¥18.10	CN¥20.02 +10.6%	14.9%	CN¥23.00	CN¥17.04	n/a	2
Oct ’25	CN¥19.27	CN¥17.52 -9.1%	2.7%	CN¥18.00	CN¥17.04	n/a	2
Sep ’25	CN¥15.34	CN¥17.52 +14.2%	2.7%	CN¥18.00	CN¥17.04	n/a	2
Apr ’25	CN¥14.94	CN¥23.96 +60.3%	4.4%	CN¥25.00	CN¥22.91	n/a	2
Mar ’25	CN¥15.90	CN¥24.30 +52.9%	4.1%	CN¥25.00	CN¥22.91	n/a	3
Feb ’25	CN¥13.88	CN¥24.30 +75.1%	4.1%	CN¥25.00	CN¥22.91	n/a	3
Jan ’25	CN¥18.54	CN¥24.30 +31.1%	4.1%	CN¥25.00	CN¥22.91	n/a	3
Dec ’24	CN¥19.00	CN¥24.30 +27.9%	4.1%	CN¥25.00	CN¥22.91	n/a	3
Nov ’24	CN¥16.50	CN¥24.30 +47.3%	4.1%	CN¥25.00	CN¥22.91	CN¥18.10	3
Oct ’24	CN¥18.14	CN¥24.30 +34.0%	4.1%	CN¥25.00	CN¥22.91	CN¥19.27	3
Sep ’24	CN¥19.77	CN¥28.92 +46.3%	10.1%	CN¥32.00	CN¥25.00	CN¥15.34	3
Aug ’24	CN¥20.59	CN¥30.88 +50.0%	3.6%	CN¥32.00	CN¥29.75	CN¥15.93	2
Jul ’24	CN¥24.72	CN¥30.88 +24.9%	3.6%	CN¥32.00	CN¥29.75	CN¥14.50	2
Dec ’23	CN¥14.96	CN¥20.10 +34.3%	0.3%	CN¥20.16	CN¥20.03	CN¥19.00	2
Nov ’23	CN¥13.77	CN¥20.10 +45.9%	0.3%	CN¥20.16	CN¥20.03	CN¥16.50	2

Analyst Forecast: Target price is less than 20% higher than the current share price.

Discover undervalued companies

China South Publishing & Media Group

CN¥22.6b

Engages in publishing, printing, distribution, media, and financing businesses in China.

601098

CN¥12.56

-0.6%

6.7%

Xinhua Winshare Publishing and Media

HK$16.7b

Xinhua Winshare Publishing and Media Co., Ltd.

601811

HK$14.55

1.3%

5.5%

Central China Land MediaLTD

CN¥11.1b

Engages in the editing and publishing, printing and reproduction, marketing and distribution, and material supply of books, periodicals, newspapers, electronic audio-visual products, online publications, and other media products.

719

CN¥10.84

-3.5%

1.2%