Subscribe

Rayhoo Motor Dies Co.,Ltd. (002997.SZ)

CNY27.60 -0.35 (-1.25%)
CN SHZ Consumer Cyclical Auto - Parts
Address #22.Yinhu Road North 241006
Wuhu, CN
CEO Xianwei Pang
Website rayhoo.net
IPO 2020-09-03
ISIN CNE1000046J4

Explore sections of this company profile

Description

Established in 2002 in Wuhu, China, Rayhoo Motor Dies Co.,Ltd. specializes in the design, development, manufacturing, and sale of essential tools for the automotive sector. Their product range includes automobile stamping dies, inspection fixtures, and assembly jigs, primarily supplied to self-owned automotive brands.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
CNY27.60 -0.35 (-1.25%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
6M
Beta
0.53
Float Shares
142.76M
Free Float %
68.2%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
27.60
Ratings Trend (MoM) 100% Bullish
Rating 2026-04 Change
Strong Buy 1 0
Buy 1 -1
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.08
Grey zone
Piotroski F-Score
6 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
1 / 5
Low
P/E Score
3 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Auto - Parts: +7.8%
    +35.8% Q1'26: +34.7% (vs Q1'25)
  • EPS growth Auto - Parts: +18.0%
    +10.0% Q1'26: +8.5% (vs Q1'25)
  • FCF margin FCF growth · Auto - Parts: +53.1%
    +9.2% Q1'26: -5.7% (vs Q1'25)
  • EBIT margin Auto - Parts: +7.5%
    +15.9% Q1'26: +13.7% (vs Q1'25)
  • ROIC Auto - Parts: +6.4%
    +20.6% Q1'26: +19.9% (vs Q1'25)
  • Share dilution Auto - Parts: +0.0%
    +1.7% Q1'26: +1.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Auto - Parts: 0.27×
    0.47× Q1'26: 0.46× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.62) × ERP
WACC = 95% × Ke + 5% × Kd (3.9%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 27.60
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
2 Rev. Ana.
1 EPS Ana.
Dec 2027
2 Rev. Ana.
1 EPS Ana.
Revenue
1.04B
est: 1.05B (-0.1%)
1.17B
est: 1.40B (-16.3%)
1.88B
est: 1.87B (+0.1%)
2.42B
est: 2.45B (-1.2%)
3.29B
est: 3.57B (-7.8%)
4.69B
4.55B – 4.82B
+31.3% YoY
5.89B
5.64B – 6.13B
+25.6% YoY
EBITDA
103.11M
est: 130.18M (-20.8%)
117.32M
est: 173.74M (-32.5%)
216.64M
est: 233.27M (-7.1%)
438.20M
est: 305.50M (+43.4%)
652.47M
est: 444.31M (+46.9%)
583.32M
566.75M – 599.90M
+31.3% YoY
732.42M
702.16M – 762.68M
+25.6% YoY
EBIT
65.48M
est: 92.28M (-29.0%)
69.82M
est: 123.15M (-43.3%)
152.64M
est: 165.35M (-7.7%)
346.75M
est: 216.55M (+60.1%)
524.37M
est: 314.94M (+66.5%)
413.48M
401.73M – 425.23M
+31.3% YoY
519.16M
497.71M – 540.61M
+25.6% YoY
Net Income
115.23M
est: 140.13M (-17.8%)
140.03M
est: 171.04M (-18.1%)
202.26M
est: 213.90M (-5.4%)
350.32M
est: 344.82M (+1.6%)
391.82M
est: 443.05M (-11.6%)
562.57M
536.57M – 588.57M
+27.0% YoY
692.39M
660.39M – 724.40M
+23.1% YoY
SGA
87.47M
est: 74.35M (+17.7%)
92.98M
est: 99.22M (-6.3%)
115.45M
est: 133.22M (-13.3%)
142.29M
est: 174.47M (-18.4%)
31.72M
est: 253.75M (-87.5%)
333.14M
323.67M – 342.61M
+31.3% YoY
418.29M
401.01M – 435.57M
+25.6% YoY
EPS
0.63
est: 0.68 (-7.4%)
0.76
est: 0.83 (-8.4%)
1.08
est: 1.04 (+4.0%)
1.70
est: 1.67 (+1.6%)
1.87
est: 2.15 (-13.0%)
2.73
2.60 – 2.86
+27.0% YoY
3.36
3.20 – 3.52
+23.1% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-04-24 B 3/5 1/5 5/5 5/5 1/5 3/5 2/5
2026-04-23 B 3/5 1/5 5/5 5/5 1/5 3/5 2/5
2026-04-22 B 3/5 1/5 5/5 5/5 1/5 3/5 2/5
2026-04-21 B 3/5 1/5 5/5 5/5 1/5 3/5 2/5
2026-04-20 B 3/5 1/5 5/5 5/5 1/5 3/5 2/5
2026-04-17 B 3/5 1/5 5/5 5/5 1/5 3/5 2/5
2026-04-16 B 3/5 1/5 5/5 5/5 1/5 3/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
503.99M
OE per share TTM
2.40
Owner's Yield
8.12%
Maintenance CapEx ratio
52.64%
Maint CapEx / Avg PPE
35.9%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 5 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 VanEck - China New Economy ETF CNEW.AX 0.76% 534.3K 0.95%
2 Dimensional - Emerging Markets Core Equity 2 ETF DFEM 0.00% 146.5K 0.39%
3 Dimensional - Emerging Core Equity Market ETF DFAE 0.00% 93.5K 0.29%
4 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 112.3K 0.28%
5 Dimensional Emerging Markets Sustainability Core 1 ETF DFSE 0.00% 867.94 0.44%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
193.1K
Shares Outstanding
209.32M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Chunsheng Wu Deputy GM & Director male
Jiang Li Secretary of the Board male
Jin Guo Zhang Deputy General Manager male
Xiang Cheng CFO & Accounting Supervisor male
Xianwei Pang GM & Director male
Zhang Yong He Deputy General Manager male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits