EN DE

Wuhan Guide Infrared Co (002414) Fair Value & Analysis

Technology · CN · Market cap 57.6B CNY

WG Wuhan Guide Infrared Co 002414 · SHE
Price¥13.92
Fair Value¥4.50
Upside-67.7%
Quality78/100
Watch Wuhan Guide Infrared Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 18.7% net margin
Low debt · generates free cash flow
Ranks above peers (8/13)
Wide moat 72/100
Evidence: High Range ¥3.37 – ¥5.62 Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated yesterday

Fair value updated Aug 13, 2026, revised from ¥3.21 to ¥4.50 (+40.2%) since Jul 17, 2026. Share price +4.5% over the past month.

A strong business, but screening 68% overvalued on our models.

What matters now

  • A high-quality business (quality 78/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case (¥5.62). The favourable scenario is already priced in.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥18.50 ¥4.86 Fair Value ¥4.50 Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range ¥4.86 – ¥18.50 · fair‑value band ¥3.37 – ¥5.62 · the ¥13.92 price screens above the ¥4.50 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Wuhan Guide Infrared Co (002414) currently trades at ¥13.92, while our model-based Fair Value estimate is ¥4.50, implying the stock looks roughly 67.7% overvalued today. The Quality Score stands at 78/100 (high quality), in the Technology sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Wuhan Guide Infrared Co generated revenue of 5.2B CNY at a net margin of 18.7%. Revenue grew 83.0% year over year. It earns a return on equity of 14.0%. Net debt stands at 540M CNY. Fundamentals as of Aug 13, 2026

Our scenario range runs from ¥3.37 (bear case) to ¥5.62 (bull case); at ¥13.92, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 25% below its 52-week high and 68% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -46% fair-value upside, at -68%, 002414 screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF ¥4.02 ¥8.05 ¥15.48 80
Residual Income ¥1.43 ¥1.59 ¥2.71 76
Rev-Margin DCF ¥3.18 ¥5.87 ¥9.77 74
All 26 models by family
DCF Models
FCF DCF ¥4.17 ¥7.25 ¥15.55 38
Owner Earnings ¥1.90 ¥4.01 ¥8.28 31
5Y Revenue Exit ¥3.18 ¥5.80 ¥10.07 39
5Y EBITDA Exit ¥4.52 ¥8.77 ¥15.32 41
5Y P/E Exit ¥3.60 ¥6.95 ¥11.13 38
10Y Revenue Exit ¥3.37 ¥6.31 ¥10.48 36
10Y EBITDA Exit ¥4.40 ¥8.73 ¥16.36 37
10Y P/E Exit ¥3.76 ¥7.06 ¥12.44 35
Earnings-Based
Graham-Dodd ¥1.09 ¥7.10 ¥9.93 54
Lynch FV ¥2.06 ¥2.95 ¥3.83 50
PEG = 1.0 ¥2.06 ¥2.95 ¥3.83 46
EPV ¥2.54 ¥2.94 ¥3.30 59
Dividend Discount
Gordon GGM ¥0.0500 ¥0.1100 ¥0.1800 70
DDM Multi-Stage ¥0.0500 ¥0.1000 ¥0.1200 61
Multiples
P/E Multiple ¥3.37 ¥4.50 ¥5.62 63
P/S Multiple ¥2.05 ¥2.73 ¥3.41 58
P/B Multiple ¥2.05 ¥2.73 ¥3.41 55
EV/EBIT ¥5.22 ¥6.92 ¥8.63 53
EV/EBITDA ¥4.82 ¥6.39 ¥7.97 54
EV/Revenue ¥2.69 ¥3.80 ¥4.90 43
Asset-Based
NCAV (Graham) ¥0.8200 ¥1.10 ¥1.65 50
Growth DCF
Growth DCF ¥4.02 ¥8.05 ¥15.48 80
Rev-Margin DCF ¥3.18 ¥5.87 ¥9.77 74
Economic Profit
Residual Income ¥1.43 ¥1.59 ¥2.71 76
ROIC Compounder ¥3.05 ¥4.47 ¥5.94 72
Growth Earnings
Growth-Adj P/E ¥3.33 ¥4.76 ¥6.19 68

Widest divergence: DCF Models (¥6.95) versus Dividend Discount (¥0.1000). Highest evidence: Growth DCF (80).

Notify me when 002414 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 5.2B CNY
Revenue growth (YoY) +83.0%
Net margin 18.7%
Return on equity 14.0%
Free cash flow 1.2B CNY FY2025
P/E ratio 60.5
More key figures
Operating margin 35.0%
EPS (TTM) ¥0.2300
EPS growth (YoY) +337%
Net debt 540M CNY FY2024

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 78/100

Of which business quality 75 · Market factors (momentum, volatility) 46

Profitability 44
Margins and returns on capital today
Quality Growth 80
Are margins and returns improving?
Cashflow 90
Earnings quality: real cash, not paper profit
Fin. Strength 83
Balance sheet, leverage, solvency risk
Investment 74
Disciplined investing over empire-building
Low Volatility 54
Calm price path (market factor)
Momentum 39
Price trend over the last 3–12 months (market factor)
52W Momentum 50
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Wuhan Guide Infrared Co., Ltd. engages in the design, manufacture, marketing, and sale of infrared thermal imaging detectors and modules, and electro-optical systems in China and internationally. The company offers infrared detectors, modules and cores, thermal imagers, EO IR systems, automotive, and AIOT products.

Full company description

Wuhan Guide Infrared Co., Ltd. engages in the design, manufacture, marketing, and sale of infrared thermal imaging detectors and modules, and electro-optical systems in China and internationally. The company offers infrared detectors, modules and cores, thermal imagers, EO IR systems, automotive, and AIOT products. Its products are used in industrial inspection, security and surveillance, consumers infrared, UAV payloads, automotive, AIOT, and optical gas imaging applications. The company was founded in 1999 and is based in Wuhan, the People's Republic of China.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Wuhan Guide Infrared Co reported revenue of ¥4.6B in FY2025 versus ¥3.5B in FY2021, a compound +7.2%/yr. Reported net income was ¥686M in FY2025, compounding −11.3%/yr from FY2021.

Growth Quality 83/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
4.6B CNY
Latest YoY
+72.5%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+22.2%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+6.7%
Avg. growth/yr (19Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+18.5%
Revenue +7.2%/yr
FY21 ¥3.5B
FY22 ¥2.5B
FY23 ¥2.4B
FY24 ¥2.7B
FY25 ¥4.6B
Net income −11.3%/yr
FY21 ¥1.1B
FY22 ¥502M
FY23 ¥67.7M
FY24 −¥447M
FY25 ¥686M
Character of growth · EPS growth decomposed (2013-2024) +17.9 % p.a.
Revenue per share +20.5 pp

of which total revenue +21.8 pp · buybacks/dilution −1.3 pp

EBIT margin +9.0 pp
Tax rate −1.7 pp
Residual (interest, one-offs) −10.0 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

002414 screens 68% overvalued. Compare with Keysight Technologies, Inc →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Wuhan Guide Infrared Co Fair Value". https://www.fairvalue-calculator.com/stock/002414

Peer Group

Scientific & Technical Instruments · 168 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 78 · Top 25%
Fair Value upside −68% · Below median
Return on equity (TTM) 14% · Top 25%
Return on assets 8% · Top 25%
Net margin (TTM) 19% · Top 25%
Operating margin (TTM) 35% · Top 25%
Revenue growth 83% · Top 25%
Debt / equity 0.02× · Lower than median

Valuation Multiples vs Scientific & Technical Instruments median · lower = cheaper

P/E (TTM) 60.5× · Pricier than median
P/B 8.18× · Pricier than 75% of peers
P/S (TTM) 11.11× · Pricier than 75% of peers
P/FCF 7.4× · Cheaper than median
EV/EBITDA 36.2× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 100 · sector 28
PAST 56 · sector 23
HEALTH 99 · sector 98
DIVIDEND 0 · sector 19

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Scientific & Technical Instruments stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Keysight Technologies, Inc KEYS $354.50 $107.22 -70%
Garmin Ltd GRMN $309.98 $139.44 -55%
Teledyne Technologies Incorporated TDY $686.49 $488.95 -29%
Chroma ATE Inc 2360 2,195 TWD 322.57 TWD -85%
Hexagon AB HEXAB kr 95.06 kr 73.99 -22%
MKS Inc MKSI $294.38 $76.00 -74%
AVIC Chengdu Aircraft Company 302132 ¥57.89 ¥34.47 -40%
Fortive Corporation FTV $61.54 $33.48 -46%
Trimble Inc TRMB $57.98 $34.12 -41%
Cognex Corporation CGNX $60.67 $19.25 -68%

Compare Wuhan Guide Infrared Co with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Technology stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Wuhan Guide Infrared Co (002414) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ¥4.50 versus a price of ¥13.92, about −68% (overvalued).
What is the fair value of 002414?
Our model-based fair value for Wuhan Guide Infrared Co is ¥4.50 (as of Aug 13, 2026), built from audited fundamentals. The current price is ¥13.92.
What is the quality score of 002414?
Wuhan Guide Infrared Co has a Quality Score of 78/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Wuhan Guide Infrared Co (002414)?
Wuhan Guide Infrared Co reported trailing-twelve-month revenue of about 5.2B CNY (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 002414?
The net profit margin of Wuhan Guide Infrared Co is about 18.7%, meaning it keeps roughly 18.7% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Wuhan Guide Infrared Co and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.