Shennan Circuit Valuation

Q: What is the Fair Price of 002916 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

002916 (CN¥95.59) is trading below our estimate of [[fair value]] (CN¥118.23)

Is 002916 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 002916 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 002916 (CN¥95.59) is trading below our estimate of fair value (CN¥118.23)

Significantly Below Fair Value: 002916 is trading below fair value, but not by a significant amount.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 002916?

Other financial metrics that can be useful for relative valuation.

The above table shows the n/a ratio for 002916. This is calculated by dividing 002916's market cap by their current preferred multiple.
What is 002916's n/a Ratio?
n/a	0x
n/a	n/a
Market Cap	CN¥49.03b

002916 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	3.2x
Enterprise Value/EBITDA	18.4x
PEG Ratio	1.5x

Price to Earnings Ratio vs Peers

How does 002916's PE Ratio compare to its peers?

The above table shows the PE ratio for 002916 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	26.6x
002600 Lingyi iTech (Guangdong)	29x	27.6%	CN¥43.3b
300408 Chaozhou Three-Circle (Group)Ltd	30.3x	21.0%	CN¥56.8b
002384 Suzhou Dongshan Precision Manufacturing	20.2x	28.3%	CN¥34.3b
600183 Shengyi TechnologyLtd	26.9x	23.0%	CN¥41.5b
002916 Shennan Circuit	25.6x	17.2%	CN¥49.0b

Price-To-Earnings vs Peers: 002916 is good value based on its Price-To-Earnings Ratio (25.6x) compared to the peer average (26.6x).

Price to Earnings Ratio vs Industry

How does 002916's PE Ratio compare vs other companies in the CN Electronic Industry?

0 Companies	Price / Earnings	Estimated Growth	Market Cap
Industry Avg.	n/a	28.2%
	n/a	n/a	n/a

Fetching data

0 Companies	Price / Earnings	Estimated Growth	Market Cap
Industry Avg.	n/a	28.2%
	n/a	n/a	n/a

No more companies

Price-To-Earnings vs Industry: 002916 is good value based on its Price-To-Earnings Ratio (25.6x) compared to the CN Electronic industry average (34.8x).

Price to Earnings Ratio vs Fair Ratio

What is 002916'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.

002916 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	25.6x
Fair PE Ratio	26.6x

Price-To-Earnings vs Fair Ratio: 002916 is good value based on its Price-To-Earnings Ratio (25.6x) compared to the estimated Fair Price-To-Earnings Ratio (26.6x).

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 002916 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¥95.59	CN¥99.62 +4.2%	18.8%	CN¥130.00	CN¥68.00	n/a	9
Sep ’25	CN¥100.78	CN¥99.16 -1.6%	18.5%	CN¥130.00	CN¥68.00	n/a	10
Aug ’25	CN¥116.96	CN¥96.62 -17.4%	19.1%	CN¥130.00	CN¥68.00	n/a	9
Jul ’25	CN¥106.17	CN¥88.01 -17.1%	13.7%	CN¥105.00	CN¥68.00	n/a	10
Jun ’25	CN¥89.93	CN¥88.01 -2.1%	13.7%	CN¥105.00	CN¥68.00	n/a	10
May ’25	CN¥93.42	CN¥88.01 -5.8%	13.7%	CN¥105.00	CN¥68.00	n/a	10
Apr ’25	CN¥95.90	CN¥84.63 -11.7%	18.1%	CN¥105.00	CN¥58.00	n/a	10
Mar ’25	CN¥73.72	CN¥76.45 +3.7%	18.5%	CN¥104.14	CN¥48.00	n/a	10
Feb ’25	CN¥52.70	CN¥78.38 +48.7%	18.3%	CN¥104.14	CN¥48.00	n/a	10
Jan ’25	CN¥70.99	CN¥79.28 +11.7%	17.6%	CN¥104.14	CN¥48.00	n/a	10
Dec ’24	CN¥72.73	CN¥79.28 +9.0%	17.6%	CN¥104.14	CN¥48.00	n/a	10
Nov ’24	CN¥69.55	CN¥82.28 +18.3%	22.9%	CN¥123.00	CN¥48.00	n/a	10
Oct ’24	CN¥66.57	CN¥82.97 +24.6%	22.7%	CN¥123.00	CN¥48.00	n/a	11
Sep ’24	CN¥65.96	CN¥85.38 +29.4%	21.8%	CN¥123.00	CN¥48.00	CN¥100.78	11
Aug ’24	CN¥75.59	CN¥94.45 +24.9%	15.8%	CN¥123.00	CN¥72.00	CN¥116.96	12
Jul ’24	CN¥75.37	CN¥94.57 +25.5%	15.3%	CN¥123.00	CN¥72.00	CN¥106.17	13
Jun ’24	CN¥77.88	CN¥94.57 +21.4%	15.3%	CN¥123.00	CN¥72.00	CN¥89.93	13
May ’24	CN¥82.26	CN¥94.30 +14.6%	15.4%	CN¥123.00	CN¥72.00	CN¥93.42	13
Apr ’24	CN¥92.32	CN¥94.38 +2.2%	15.4%	CN¥123.00	CN¥72.00	CN¥95.90	13
Mar ’24	CN¥81.80	CN¥92.98 +13.7%	14.5%	CN¥123.00	CN¥70.00	CN¥73.72	12
Feb ’24	CN¥79.77	CN¥92.98 +16.6%	14.5%	CN¥123.00	CN¥70.00	CN¥52.70	12
Jan ’24	CN¥72.15	CN¥92.65 +28.4%	14.7%	CN¥123.00	CN¥70.00	CN¥70.99	12
Dec ’23	CN¥75.96	CN¥95.20 +25.3%	12.9%	CN¥123.00	CN¥81.00	CN¥72.73	12
Nov ’23	CN¥75.65	CN¥97.32 +28.6%	15.2%	CN¥125.08	CN¥81.00	CN¥69.55	12
Oct ’23	CN¥75.58	CN¥103.28 +36.7%	14.8%	CN¥125.08	CN¥81.00	CN¥66.57	12
Sep ’23	CN¥84.63	CN¥104.23 +23.2%	12.7%	CN¥123.00	CN¥81.00	CN¥65.96	11

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