EN DE

Hangzhou Hikvision Digital Technology Co Ltd (002415) Fair Value & Analysis

Technology · CN · Market cap 313B CNY (≈ $46.7B) · ISIN CNE100000PM8

What is Hangzhou Hikvision Digital Technology Co Ltd really worth?

HH Hangzhou Hikvision Digital Technology Co Ltd 002415 · SHE
Price¥34.87
Fair Value¥40.44
Upside+16.0%
Quality81/100

A strong business, trading 14% below our fair value of ¥40.44.

Watch Hangzhou Hikvision Digital Technology Co Ltd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Healthy Growth (revenue 5y +7.8 %/yr)
Solidly profitable · 15.8% net margin
Low debt · generates free cash flow
Ranks above peers (11/15)
Wide moat 65/100

For context

·3.30% dividend yield
Evidence: High Range ¥31.14 – ¥49.73

Fair value as of: Sep 3, 2026

From 26 valuation models · updated yesterday

Share price −9.7% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price sits in the lower half of our model range, the side with the larger margin of safety.
  • The data supports the verdict: every model runs on fully documented inputs.

Price vs Fair Value (5 years)

¥59.05 ¥23.64 Fair Value ¥40.44 Mar 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 3, 2026.

How to read this chart

60‑month range ¥23.64 – ¥59.05 · fair‑value band ¥31.14 – ¥49.73 · the ¥34.87 price screens below the ¥40.44 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 3, 2026.

Full chart & analysis →

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

Analysis

Hangzhou Hikvision Digital Technology Co Ltd (002415) currently trades at ¥34.87, while our model-based Fair Value estimate is ¥40.44, implying the stock looks roughly 13.8% undervalued today. The Quality Score stands at 81/100 (high quality), in the Technology sector. Bull case: the DCF Models group reads highest at a median of ¥61.58 per share, and 15 of the 26 models we run sit above the ¥34.87 price. Bear case: the Asset-Based group reads lowest at ¥6.28, and 11 of the 26 models stay below the price. Evidence for this calculation is high.

Over the trailing twelve months, Hangzhou Hikvision Digital Technology Co Ltd generated revenue of 94.7B CNY at a net margin of 15.8%. Revenue grew 11.8% year over year. It earns a return on equity of 18.0%. The balance sheet holds a net cash position of 29.7B CNY. Fundamentals as of Sep 3, 2026

Our scenario range runs from ¥31.14 (bear case) to ¥49.73 (bull case); at ¥34.87, the current price sits within 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 4% below its 52-week high and 34% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at −53% fair-value upside, at 16%, 002415 screens cheaper than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly ¥0.3261 per share, which is 0.8 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced 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. Every input is real reported data, nothing guessed.

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
FCF DCF ¥43.34 ¥73.18 ¥157.91 75
EPV ¥20.37 ¥23.09 ¥25.51 74
Growth DCF ¥41.87 ¥82.11 ¥160.69 74
All 26 models by family
DCF Models
FCF DCF ¥43.34 ¥73.18 ¥157.91 75
Owner Earnings ¥27.09 ¥55.29 ¥115.69 71
5Y Revenue Exit ¥28.28 ¥46.21 ¥77.03 71
5Y EBITDA Exit ¥35.25 ¥61.58 ¥104.36 73
5Y P/E Exit ¥38.53 ¥72.15 ¥114.54 69
10Y Revenue Exit ¥31.87 ¥54.28 ¥83.35 66
10Y EBITDA Exit ¥37.56 ¥67.36 ¥119.49 66
10Y P/E Exit ¥39.90 ¥73.51 ¥129.34 61
Earnings-Based
Graham-Dodd ¥10.53 ¥70.18 ¥98.29 63
Lynch FV ¥20.51 ¥29.31 ¥38.10 61
PEG = 1.0 ¥20.51 ¥29.31 ¥38.10 57
EPV ¥20.37 ¥23.09 ¥25.51 74
Dividend Discount
Gordon GGM ¥10.77 ¥23.52 ¥39.58 65
DDM Multi-Stage ¥10.77 ¥19.27 ¥24.51 66
Multiples
P/E Multiple ¥32.51 ¥43.35 ¥54.18 63
P/S Multiple ¥19.74 ¥26.32 ¥32.90 58
P/B Multiple ¥19.74 ¥26.32 ¥32.90 55
EV/EBIT ¥38.29 ¥49.40 ¥60.52 66
EV/EBITDA ¥32.84 ¥42.13 ¥51.43 67
EV/Revenue ¥21.80 ¥29.03 ¥36.25 54
Asset-Based
NCAV (Graham) ¥4.69 ¥6.28 ¥9.38 54
Growth DCF
Growth DCF ¥41.87 ¥82.11 ¥160.69 74
Rev-Margin DCF ¥28.28 ¥47.52 ¥75.63 71
Economic Profit
Residual Income ¥10.46 ¥12.92 ¥30.70 69
ROIC Compounder ¥23.59 ¥31.34 ¥41.98 71
Growth Earnings
Growth-Adj P/E ¥32.73 ¥46.76 ¥60.79 67

Widest divergence: DCF Models (¥61.58) versus Asset-Based (¥6.28). Highest evidence: FCF DCF (75).

Notify me when 002415 reaches fair value

Put 002415 on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 21.4
P/S ratio 3.28 P/E × margin
EPS (TTM) ¥1.63 price ÷ EPS = P/E 21.4
Dividend yield 3.3% payout 70.6%
Net margin 15.3% FY2025
Return on equity 18.0% TTM
More key figures
Profitability
Return on assets (EBIT) 13.0% avg 5y
Operating margin 19.8% TTM
Growth
Revenue (TTM) 94.7B CNY TTM
Revenue growth (YoY) +11.8% 3y avg +3.6%
EPS growth (YoY) +37.1%
Balance sheet & cash flow
Free cash flow 21.7B CNY FY2025
Net cash 29.7B CNY FY2024

Figures from reported company fundamentals · as of Sep 3, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 81/100

Of which business quality 81 · Market factors (momentum, volatility) 71

Profitability 68
Margins and returns on capital today
Quality Growth 58
Are margins and returns improving?
Cashflow 89
Earnings quality: real cash, not paper profit
Fin. Strength 98
Balance sheet, leverage, solvency risk
Investment 75
Disciplined investing over empire-building
Low Volatility 85
Calm price path (market factor)
Momentum 62
Price trend over the last 3–12 months (market factor)
52W Momentum 70
Distance to the 52-week high (market factor)
Net Issuance 88
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.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Hangzhou Hikvision Digital Technology Co., Ltd. provides machine perception and artificial intelligence technologies worldwide. The company offers cameras, including network, Turbo HD, and PTZ cameras; explosion-proof and anti-corrosion series; and CCTV accessories.

Full company description

Hangzhou Hikvision Digital Technology Co., Ltd. provides machine perception and artificial intelligence technologies worldwide. The company offers cameras, including network, Turbo HD, and PTZ cameras; explosion-proof and anti-corrosion series; and CCTV accessories. It also provides video recorders and serves comprising network recorders, DVRs, DeepinMind intelligence, storage, servers, and kits; access control systems that include face recognition terminals, card terminals, readers, controllers, payment terminals, visitor terminals, electrical locks, and one-door access control system kits; speed gates and turnstiles; and video intercom products. In addition, the company offers interactive flat panel displays; LED displays; LCD video walls, monitors, and controllers; alarm systems, such as wired and wireless intrusion alarms, and intrusion accessories; networking products, including switches, wireless bridges, routers, wireless access points, and accessories; security and thermography thermal cameras; parking management products comprising vehicle access control management, parking guidance, and on-street parking cameras; traffic cameras, traffic servers, radars, mobile enforcement systems, supplement lights, signal control series, and traffic accessories; and portable products and enterprise PDAs. Further, it provides onboard security; security inspections products, such as x-ray inspection systems, detectors, millimeter wave security inspection, and intelligent security analyzers; audio products, including public address systems, security audio products, and audio accessories; acoustic and laser sensing products; auxiliary care and security radars; fire alarm systems, fusion detection cameras, and standalone detectors; and Hik-Connect, Hik-Partner Pro, HikCentral Professional, HikCentral Access Control, and HikCentral Focsign software. The company was founded in 2001 and is headquartered in Hangzhou, the People's Republic of China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Hangzhou Hikvision Digital Technology Co Ltd reported revenue of 92.5B CNY in FY2025 versus 81.4B CNY in FY2021, a compound +3.2%/yr. Reported net income was 14.2B CNY in FY2025, compounding −4.1%/yr from FY2021.

Growth Quality 86/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
92.5B CNY
Latest YoY
+0.0%
Avg. revenue 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.
+3.6%
Avg. revenue 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.
+7.8%
Avg. revenue 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.
+29.3%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.
+4.7% (1.4 + 3.3)
Revenue +3.2%/yr
FY21 81.4B CNY
FY22 83.2B CNY
FY23 89.3B CNY
FY24 92.5B CNY
FY25 92.5B CNY
Net income −4.1%/yr
FY21 16.8B CNY
FY22 12.8B CNY
FY23 14.1B CNY
FY24 12.0B CNY
FY25 14.2B CNY
Character of growth · EPS growth decomposed (2014-2025) +9.2 % p.a.
Revenue per share +15.4 %

of which total revenue +15.6 % · buybacks/dilution −0.2 %

EBIT margin −2.9 %
Tax rate +0.0 %
Residual (interest, one-offs) −2.6 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

Watch 002415: get an alert when its fair value changes →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
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). "Hangzhou Hikvision Digital Technology Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/002415

Peer Group

Computer Hardware · 222 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 81 · Top 25%
Fair Value upside +16% · Above median
Return on equity (TTM) 18% · Top 25%
Return on assets 8% · Top 25%
Net margin (TTM) 16% · Top 25%
Operating margin (TTM) 20% · Top 25%
Revenue growth 12% · Above median
Dividend yield (TTM) 3.3% · Above median
Debt / equity 0.01× · Lower than median

Valuation Multiples vs Computer Hardware median · lower = cheaper

P/E (TTM) 21.4× · Cheaper than median
P/B 3.64× · Pricier than 75% of peers
P/S (TTM) 3.30× · Pricier than 75% of peers
P/FCF 2.1× · Pricier than median
EV/EBITDA 14.1× · Pricier than median
PEG 0.60× · Cheaper than 75% of peers

Strength profile in five axes (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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE55 · sector 0
FUTURE59 · sector 59
PAST72 · sector 24
HEALTH99 · sector 97
DIVIDEND66 · sector 37

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

Similar stocks

10 more Computer Hardware stocks, each showing price versus our Fair Value estimate (as of Sep 3, 2026).

Stock Price Fair Value vs Fair Value
Dell Technologies Inc DELL $456.24 $187.75 −59%
Arista Networks, Inc ANET $201.09 $57.72 −71%
Western Digital Corporation WDC $441.57 $47.49 −89%
Hygon Information Technology Co 688041 ¥246.21 ¥30.66 −88%
Shenzhen Longsys Electronics Co 301308 ¥376.88 ¥91.67 −76%
Lenovo Group 0992 HK$30.12 HK$33.70 +12%
Dawning Information Industry Co 603019 ¥83.19 ¥39.38 −53%
HP Inc HPQ $30.52 $48.62 +59%
Inspur Electronic Information Industry Co 000977 ¥73.79 ¥44.02 −40%
Super Micro Computer, Inc SMCI $38.46 $37.09 −4%

Compare Hangzhou Hikvision Digital Technology Co Ltd 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 Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Hangzhou Hikvision Digital Technology Co Ltd (002415) overvalued or undervalued?
As of Sep 3, 2026, our model estimates a fair value of ¥40.44 versus a price of ¥34.87, about +16% upside (undervalued).
What is the fair value of 002415?
Our model-based fair value for Hangzhou Hikvision Digital Technology Co Ltd is ¥40.44 (as of Sep 3, 2026), built from audited fundamentals. The current price: ¥34.87.
What is the quality score of 002415?
Hangzhou Hikvision Digital Technology Co Ltd has a Quality Score of 81/100. 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 Hangzhou Hikvision Digital Technology Co Ltd (002415)?
Hangzhou Hikvision Digital Technology Co Ltd reported trailing-twelve-month revenue of about 94.7B CNY (latest available figure, as of Sep 3, 2026).
What is the net profit margin of 002415?
The net profit margin of Hangzhou Hikvision Digital Technology Co Ltd is about 15.8%, meaning it keeps roughly 15.8% of revenue as net income. Based on the latest reported figures.
Does Hangzhou Hikvision Digital Technology Co Ltd pay a dividend?
Hangzhou Hikvision Digital Technology Co Ltd currently shows a dividend yield of about 3.30% relative to its recent price (as of Sep 3, 2026).
Free · no account needed

Watch Hangzhou Hikvision Digital Technology Co Ltd in the live analysis

One click puts Hangzhou Hikvision Digital Technology Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.