Subscribe

Beijing Yuanliu Hongyuan Electronic Technology Co., Ltd. (603267.SS)

CNY53.50 -3.31 (-5.83%)
CN SHH Technology Hardware, Equipment & Parts
Address No. 1 Tiangui Street 102600
Beijing, CN
CEO Chen Liu
IPO 2019-05-22
ISIN CNE100003LG3

Explore sections of this company profile

Description

Beijing Yuanliu Hongyuan Electronic Technology Co., Ltd. is an enterprise specializing in the development, manufacturing, and global distribution of electronic components. Its product portfolio encompasses various types of multilayer ceramic capacitors, including chip, leaded, and metal bracket configurations, as well as DC filters. Beyond its proprietary offerings, the company also operates as an authorized distributor, marketing electronic components from other manufacturers. These essential components find extensive application across a broad spectrum of industries, from critical sectors like aerospace, aviation, shipbuilding, and defense, to general electronic information systems, rail transport, and renewable energy solutions, among others. Established in Beijing, China, in 2001, the company maintains its headquarters in the nation's capital.

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
CNY53.50 -3.31 (-5.83%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
15M
Beta
0.48
Float Shares
141.43M
Free Float %
61.2%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-2.04% +4.23% +12.43% +1.26% +16.71% +3.18% -0.09% -15.97% -48.14% +169.74% +169.74%
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
53.50
DCF (Unlevered) 39.52 -26.1%
DCF (Levered) 24.18 -54.8%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM)
Rating 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
13.22
Safe zone
Piotroski F-Score
8 / 9
Strong
MOAT Score
3 / 10
No MOAT
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
3 / 5
Medium
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
3 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Hardware, Equipment & Parts: +10.0%
    +19.4% Q1'26: -12.0% (vs Q1'25)
  • EPS growth Hardware, Equipment & Parts: +20.2%
    +61.2% Q1'26: +61.5% (vs Q1'25)
  • FCF margin FCF growth · Hardware, Equipment & Parts: +27.1%
    -1.7% Q1'26: -37.4% (vs Q1'25)
  • EBIT margin Hardware, Equipment & Parts: +8.7%
    +14.7% Q1'26: +10.9% (vs Q1'25)
  • ROIC Hardware, Equipment & Parts: +5.7%
    +6.6% Q1'26: +4.5% (vs Q1'25)
  • Share dilution Hardware, Equipment & Parts: +0.0%
    +0.0% Q1'26: -0.4% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Hardware, Equipment & Parts: -0.70×
    1.51× Q1'26: 1.96× (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 (0.32) × ERP
WACC = 96% × Ke + 4% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 39.04 Current price: 53.50
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 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
1.05B
est: 1.06B (-0.3%)
1.70B
est: 1.60B (+6.5%)
2.40B
est: 2.59B (-7.3%)
2.50B
est: 2.98B (-16.0%)
1.68B
est: 1.53B (+9.6%)
1.49B
est: 1.54B (-3.3%)
1.78B
est: 1.95B (-8.6%)
2.08B
2.08B – 2.08B
+6.8% YoY
2.37B
2.37B – 2.37B
+13.8% YoY
2.92B
2.92B – 2.92B
+23.5% YoY
EBITDA
336.52M
est: 311.27M (+8.1%)
582.33M
est: 469.84M (+23.9%)
988.47M
est: 762.87M (+29.6%)
982.21M
est: 876.40M (+12.1%)
352.96M
est: 405.17M (-12.9%)
170.05M
est: 409.00M (-58.4%)
350.64M
est: 516.36M (-32.1%)
551.35M
551.35M – 551.35M
+6.8% YoY
627.45M
627.45M – 627.45M
+13.8% YoY
775.06M
775.06M – 775.06M
+23.5% YoY
EBIT
317.69M
est: 284.86M (+11.5%)
562.18M
est: 429.99M (+30.7%)
957.21M
est: 698.15M (+37.1%)
932.54M
est: 802.05M (+16.3%)
292.38M
est: 355.39M (-17.7%)
104.50M
est: 358.76M (-70.9%)
261.82M
est: 452.92M (-42.2%)
483.62M
483.62M – 483.62M
+6.8% YoY
550.37M
550.37M – 550.37M
+13.8% YoY
679.85M
679.85M – 679.85M
+23.5% YoY
Net Income
278.67M
est: 271.79M (+2.5%)
486.07M
est: 450.35M (+7.9%)
826.74M
est: 828.47M (-0.2%)
804.62M
est: 990.65M (-18.8%)
272.33M
est: 169.90M (+60.3%)
153.74M
est: 265.20M (-42.0%)
249.90M
est: 315.17M (-20.7%)
319.39M
319.39M – 319.39M
+1.3% YoY
411.64M
411.64M – 411.64M
+28.9% YoY
562.69M
562.69M – 562.69M
+36.7% YoY
SGA
162.52M
est: 104.77M (+55.1%)
145.70M
est: 158.14M (-7.9%)
165.43M
est: 256.77M (-35.6%)
175.66M
est: 294.99M (-40.5%)
208.99M
est: 176.76M (+18.2%)
217.31M
est: 178.44M (+21.8%)
300.63M
est: 225.27M (+33.5%)
240.54M
240.54M – 240.54M
+6.8% YoY
273.74M
273.74M – 273.74M
+13.8% YoY
338.14M
338.14M – 338.14M
+23.5% YoY
EPS
1.34
est: 1.18 (+13.7%)
2.10
est: 1.95 (+7.5%)
3.58
est: 3.59 (-0.3%)
3.48
est: 4.30 (-19.0%)
1.18
est: 0.74 (+60.2%)
0.67
est: 1.15 (-41.7%)
1.08
est: 1.37 (-21.0%)
1.39
1.39 – 1.39
+1.3% YoY
1.79
1.79 – 1.79
+28.9% YoY
2.44
2.44 – 2.44
+36.7% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-11 B+ 3/5 3/5 3/5 4/5 3/5 2/5 3/5
2026-05-08 B+ 3/5 3/5 3/5 4/5 3/5 2/5 3/5
2026-05-07 B+ 3/5 3/5 3/5 4/5 3/5 2/5 3/5
2026-05-06 B+ 3/5 3/5 3/5 4/5 3/5 2/5 3/5
2026-04-30 B+ 3/5 3/5 3/5 4/5 3/5 2/5 3/5
2026-04-29 B+ 3/5 3/5 3/5 4/5 3/5 2/5 3/5
2026-04-28 B+ 3/5 3/5 3/5 4/5 3/5 2/5 3/5
2026-04-27 B+ 3/5 3/5 3/5 4/5 3/5 2/5 3/5
2026-04-24 B 3/5 3/5 2/5 4/5 3/5 2/5 3/5
2026-04-23 B 3/5 3/5 3/5 4/5 2/5 1/5 3/5
2026-04-22 B 3/5 3/5 3/5 4/5 2/5 1/5 3/5
2026-04-21 B 3/5 3/5 3/5 4/5 2/5 1/5 3/5
2026-04-20 B 3/5 3/5 3/5 4/5 2/5 1/5 3/5
2026-04-17 B 3/5 3/5 3/5 4/5 2/5 1/5 3/5
2026-04-16 B 3/5 3/5 3/5 4/5 2/5 1/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
64.58M
OE per share TTM
0.28
Owner's Yield
0.49%
Maintenance CapEx ratio
28.15%
Maint CapEx / Avg PPE
28.8%

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 24 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Dimensional - Emerging Markets Core Equity 2 ETF DFEM 0.00% 167.6K 0.39%
2 Dimensional - Emerging Core Equity Market ETF DFAE 0.00% 126.2K 0.29%
3 Schwab Emerging Markets Equity ETF SCHE 0.00% 165.0K 0.06%
4 Vanguard FTSE Emerging Markets All Cap Index ETF VEE.TO 0.00% 39.1K 0.26%
5 Vanguard FTSE Emerging Markets Shares ETF VGE.AX 0.00% 17.3K 0.48%
6 Vanguard FTSE Emerging Markets ETF VWO 0.00% 1.93M 0.06%
7 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 114.7K 0.28%
8 Vanguard ESG International Stock ETF VSGX 0.00% 63.4K 0.10%
9 Dimensional Emerging Markets Sustainability Core 1 ETF DFSE 0.00% 5.6K 0.44%
10 Vanguard FTSE Emerging Markets UCITS ETF (USD) Accumulating VFEA.L 0.00% 40.6K 0.17%

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
174.0K
Shares Outstanding
231.08M

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
Chen Liu GM & Director male
Jie Xing Board Secretary & Director female
Lirong Liu Deputy General Manager female
Peng Lu Deputy General Manager male
Xin Wang Deputy GM & Director male
Yongqiang Li Chief Financial Officer & Director 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