EN DE

Xgd Inc (300130) Fair Value & Analysis

Industrials · CN · Market cap 12.4B CNY (≈ $1.8B) · ISIN CNE100000VL8

What is Xgd Inc really worth?

XI Xgd Inc 300130 · SHE
Price¥20.22
Fair Value¥19.69
Upside−2.6%
Quality54/100

A solid business, currently priced close to our fair value of ¥19.69.

Watch Xgd Inc 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

Solidly profitable · 12.5% net margin
Low debt · generates free cash flow

Risks

!Weak Growth (revenue 5y +3.8 %/yr)
!Mixed vs. peers (7/14)
!Moderate moat 50/100

For context

·2.97% dividend yield
Evidence: High Range ¥15.77 – ¥23.31

Fair value as of: Aug 20, 2026

From 26 valuation models · updated 16 days ago

Share price +5.6% 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 close to our fair value, market and models broadly agree here, little valuation tension.
  • The price sits in the upper half of our model range, so the margin of safety is thin.
  • The data supports the verdict: every model runs on fully documented inputs.

Price vs Fair Value (5 years)

¥37.39 ¥8.34 Fair Value ¥19.69 Mar 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 20, 2026.

How to read this chart

60‑month range ¥8.34 – ¥37.39 · fair‑value band ¥15.77 – ¥23.31 · the ¥20.22 price screens above the ¥19.69 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 20, 2026.

Full chart & analysis →

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

Analysis

Xgd Inc (300130) currently trades at ¥20.22, while our model-based Fair Value estimate is ¥19.69, implying the stock looks roughly 2.7% fairly valued today. The Quality Score stands at 54/100 (solid quality), in the Industrials sector. Bull case: the DCF Models group reads highest at a median of ¥24.45 per share, and 11 of the 26 models we run sit above the ¥20.22 price. Bear case: the Asset-Based group reads lowest at ¥5.20, and 15 of the 26 models stay below the price. Evidence for this calculation is high.

Over the trailing twelve months, Xgd Inc generated revenue of 3.3B CNY at a net margin of 12.5%. Revenue grew 23.6% year over year. It earns a return on equity of 9.4%. The balance sheet holds a net cash position of 3.0B CNY. Fundamentals as of Aug 20, 2026

Our scenario range runs from ¥15.77 (bear case) to ¥23.31 (bull case); at ¥20.22, 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 48% below its 52-week high, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at −62% fair-value upside, at −3%, 300130 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 ¥0.0951 per share, which is 0.5 % 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 ¥15.36 ¥23.76 ¥44.89 77
Growth DCF ¥15.09 ¥24.91 ¥40.42 77
Residual Income ¥6.97 ¥7.83 ¥12.50 75
All 26 models by family
DCF Models
FCF DCF ¥15.36 ¥23.76 ¥44.89 77
Owner Earnings ¥17.42 ¥29.73 ¥53.38 74
5Y Revenue Exit ¥13.17 ¥19.57 ¥28.62 72
5Y EBITDA Exit ¥15.72 ¥25.23 ¥37.84 74
5Y P/E Exit ¥20.05 ¥34.83 ¥52.95 69
10Y Revenue Exit ¥13.56 ¥20.13 ¥31.05 66
10Y EBITDA Exit ¥15.55 ¥24.45 ¥39.35 67
10Y P/E Exit ¥18.51 ¥31.79 ¥52.95 62
Earnings-Based
Graham-Dodd ¥5.62 ¥32.82 ¥45.68 63
Lynch FV ¥9.29 ¥13.27 ¥17.25 61
PEG = 1.0 ¥9.29 ¥13.27 ¥17.25 57
EPV ¥11.72 ¥12.75 ¥13.65 74
Dividend Discount
Gordon GGM ¥4.59 ¥9.55 ¥15.14 66
DDM Multi-Stage ¥4.59 ¥8.05 ¥10.02 66
Multiples
P/E Multiple ¥17.35 ¥23.14 ¥28.92 63
P/S Multiple ¥10.54 ¥14.05 ¥17.56 58
P/B Multiple ¥10.54 ¥14.05 ¥17.56 55
EV/EBIT ¥18.51 ¥22.83 ¥27.15 66
EV/EBITDA ¥16.41 ¥20.02 ¥23.64 67
EV/Revenue ¥12.10 ¥14.91 ¥17.72 54
Asset-Based
NCAV (Graham) ¥3.88 ¥5.20 ¥7.76 54
Growth DCF
Growth DCF ¥15.09 ¥24.91 ¥40.42 77
Rev-Margin DCF ¥13.17 ¥19.34 ¥27.95 72
Economic Profit
Residual Income ¥6.97 ¥7.83 ¥12.50 75
ROIC Compounder ¥12.86 ¥15.66 ¥19.38 72
Growth Earnings
Growth-Adj P/E ¥15.81 ¥22.58 ¥29.35 67

Widest divergence: DCF Models (¥24.45) versus Asset-Based (¥5.20). Highest evidence: FCF DCF (77).

Notify me when 300130 reaches fair value

Put 300130 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 27.3
P/S ratio 4.05 P/E × margin
EPS (TTM) ¥0.7400 price ÷ EPS = P/E 27.3
Dividend yield 3.0% payout 81.1%
Net margin 14.8% FY2025
Return on equity 9.4% TTM
More key figures
Profitability
Return on assets (EBIT) 8.6% avg 5y
Operating margin 13.6% TTM
Growth
Revenue (TTM) 3.3B CNY TTM
Revenue growth (YoY) +23.6% 3y avg −9.8%
EPS growth (YoY) −32.1%
Balance sheet & cash flow
Free cash flow 390M CNY FY2025
Net cash 3.0B CNY FY2025

Figures from reported company fundamentals · as of Aug 20, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 54/100

Of which business quality 58 · Market factors (momentum, volatility) 26

Profitability 45
Margins and returns on capital today
Quality Growth 31
Are margins and returns improving?
Cashflow 58
Earnings quality: real cash, not paper profit
Fin. Strength 100
Balance sheet, leverage, solvency risk
Investment 45
Disciplined investing over empire-building
Low Volatility 69
Calm price path (market factor)
Momentum 12
Price trend over the last 3–12 months (market factor)
52W Momentum 0
Distance to the 52-week high (market factor)
Net Issuance 49
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

XGD Inc., together with its subsidiaries designs, researches, develops, manufactures, sells, and services payment terminals in China and internationally.

Full company description

XGD Inc., together with its subsidiaries designs, researches, develops, manufactures, sells, and services payment terminals in China and internationally. The company offers payments services and electronic payment devices, such as Smart POS terminals, QR code scanning terminals, facial recognition payment terminals, smart cloud speakers, and new payment terminals. It also provides internet marketing, commercial debt management, software development, and technical consulting. XGD Inc. was founded in 2001 and is headquartered in Shenzhen, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Xgd Inc reported revenue of 3.2B CNY in FY2025 versus 3.6B CNY in FY2021, a compound −3.2%/yr. Reported net income was 469M CNY in FY2025, compounding +23.6%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
3.2B CNY
Latest YoY
+0.6%
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.
−9.8%
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.
+3.8%
Avg. revenue growth/yr (18Y) 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.
+24.1%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years, EBIT basis) plus dividend yield: value created per share and year.
+12.3% (9.3 + 3.0)
Revenue −3.2%/yr
FY21 3.6B CNY
FY22 4.3B CNY
FY23 3.8B CNY
FY24 3.1B CNY
FY25 3.2B CNY
Net income +23.6%/yr
FY21 201M CNY
FY22 44.7M CNY
FY23 755M CNY
FY24 234M CNY
FY25 469M CNY
Character of growth · EPS growth decomposed (2014-2025) +15.3 % p.a.
Revenue per share +11.8 %

of which total revenue +15.4 % · buybacks/dilution −3.1 %

EBIT margin +15.8 %
Tax rate −0.5 %
Residual (interest, one-offs) −10.5 %

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 300130: 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). "Xgd Inc Fair Value". https://www.fairvalue-calculator.com/stock/300130

Peer Group

Business Equipment & Supplies · 74 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 54 · Below median
Fair Value upside −3% · Below median
Return on equity (TTM) 9% · Above median
Return on assets 4% · Above median
Net margin (TTM) 13% · Top 25%
Operating margin (TTM) 14% · Top 25%
Revenue growth 24% · Top 25%
Dividend yield (TTM) 3.0% · Above median

Valuation Multiples vs Business Equipment & Supplies median · lower = cheaper

P/E (TTM) 27.3× · Pricier than median
P/B 2.80× · Pricier than 75% of peers
P/S (TTM) 3.69× · Pricier than 75% of peers
P/FCF 4.7× · Pricier than median
EV/EBITDA 22.9× · Pricier 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
VALUE30 · sector 31
FUTURE100 · sector 19
PAST38 · sector 19
HEALTH100 · sector 98
DIVIDEND59 · sector 52

Insider activity: 45/100

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 Business Equipment & Supplies stocks, each showing price versus our Fair Value estimate (as of Aug 20, 2026).

Compare Xgd Inc with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 Xgd Inc (300130) overvalued or undervalued?
As of Aug 20, 2026, our model estimates a fair value of ¥19.69 versus a price of ¥20.22, about −3% upside (fairly valued).
What is the fair value of 300130?
Our model-based fair value for Xgd Inc is ¥19.69 (as of Aug 20, 2026), built from audited fundamentals. The current price: ¥20.22.
What is the quality score of 300130?
Xgd Inc has a Quality Score of 54/100. 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 Xgd Inc (300130)?
Xgd Inc reported trailing-twelve-month revenue of about 3.3B CNY (latest available figure, as of Aug 20, 2026).
What is the net profit margin of 300130?
The net profit margin of Xgd Inc is about 12.5%, meaning it keeps roughly 12.5% of revenue as net income. Based on the latest reported figures.
Does Xgd Inc pay a dividend?
Xgd Inc currently shows a dividend yield of about 2.97% relative to its recent price (as of Aug 20, 2026).
Free · no account needed

Watch Xgd Inc in the live analysis

One click puts Xgd Inc 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.