EN DE

Ninebot Limited (689009) Fair Value & Analysis

Consumer Cyclical · CN · Market cap 32.8B CNY

NL Ninebot Limited 689009 · SHG
Price¥44.48
Fair Value¥39.73
Upside-10.7%
Quality70/100
Watch Ninebot Limited for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 6.8% net margin
Low debt · generates free cash flow
Ranks above peers (9/14)
Moderate moat 60/100
Evidence: High Range ¥29.80 – ¥75.69 Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated yesterday

Share price +15.7% over the past month.

A solid business, but screening 11% overvalued on our models.

What matters now

  • A fairly wide model range (¥29.80 to ¥75.69) leaves room in how you read the outcome.
  • Our model range runs from ¥29.80 (bear) to ¥75.69 (bull), base ¥39.73. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 70/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥83.61 ¥21.93 Fair Value ¥39.73 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 ¥21.93 – ¥83.61 · fair‑value band ¥29.80 – ¥75.69 · the ¥44.48 price screens above the ¥39.73 fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

Ninebot Limited (689009) currently trades at ¥44.48, while our model-based Fair Value estimate is ¥39.73, implying the stock looks roughly 10.7% overvalued today. The Quality Score stands at 70/100 (solid quality), in the Consumer Cyclical 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, Ninebot Limited generated revenue of 22.0B CNY at a net margin of 6.8%. Revenue grew 14.8% year over year. It earns a return on equity of 21.3%. Net debt stands at 386M CNY. Fundamentals as of Aug 13, 2026

Our scenario range runs from ¥29.80 (bear case) to ¥75.69 (bull case); at ¥44.48, 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 42% below its 52-week high and 31% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 11% fair-value upside, at -11%, 689009 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 ¥82.07 ¥151.78 ¥266.00 80
Residual Income ¥15.55 ¥19.17 ¥70.34 76
Rev-Margin DCF ¥55.06 ¥83.92 ¥144.76 74
All 26 models by family
DCF Models
FCF DCF ¥86.54 ¥129.70 ¥267.13 38
Owner Earnings ¥28.05 ¥49.41 ¥94.27 31
5Y Revenue Exit ¥51.24 ¥74.69 ¥123.30 39
5Y EBITDA Exit ¥51.95 ¥76.11 ¥123.23 41
5Y P/E Exit ¥62.29 ¥117.56 ¥191.58 38
10Y Revenue Exit ¥61.12 ¥107.33 ¥132.54 36
10Y EBITDA Exit ¥62.71 ¥108.84 ¥183.81 37
10Y P/E Exit ¥70.26 ¥131.11 ¥228.10 35
Earnings-Based
Graham-Dodd ¥16.58 ¥115.66 ¥162.31 54
Lynch FV ¥59.75 ¥85.36 ¥110.97 50
PEG = 1.0 ¥59.75 ¥85.36 ¥110.97 46
EPV ¥31.07 ¥34.36 ¥37.25 59
Dividend Discount
Gordon GGM ¥14.06 ¥29.24 ¥46.38 70
DDM Multi-Stage ¥14.06 ¥24.65 ¥30.69 61
Multiples
P/E Multiple ¥40.24 ¥53.66 ¥67.07 63
P/S Multiple ¥26.57 ¥35.42 ¥44.28 58
P/B Multiple ¥29.80 ¥39.73 ¥49.66 55
EV/EBIT ¥46.77 ¥58.60 ¥70.42 53
EV/EBITDA ¥37.84 ¥46.69 ¥55.54 54
EV/Revenue ¥35.21 ¥45.46 ¥55.71 43
Asset-Based
NCAV (Graham) ¥4.97 ¥6.66 ¥9.93 50
Growth DCF
Growth DCF ¥82.07 ¥151.78 ¥266.00 80
Rev-Margin DCF ¥55.06 ¥83.92 ¥144.76 74
Economic Profit
Residual Income ¥15.55 ¥19.17 ¥70.34 76
ROIC Compounder ¥31.07 ¥34.36 ¥37.25 72
Growth Earnings
Growth-Adj P/E ¥79.32 ¥113.31 ¥147.31 68

Widest divergence: Growth Earnings (¥113.31) versus Asset-Based (¥6.66). Highest evidence: Growth DCF (80).

Notify me when 689009 reaches fair value

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

Key figures & financial health

Revenue (TTM) 22.0B CNY
Revenue growth (YoY) +14.8%
Net margin 6.8%
Return on equity 21.3%
Free cash flow 3.2B CNY FY2025
P/E ratio 22.0
More key figures
Operating margin 7.5%
EPS (TTM) ¥2.02
EPS growth (YoY) -52.7%
Net debt 386M CNY FY2017

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

Quality Score breakdown

Overall quality 70/100

Of which business quality 71 · Market factors (momentum, volatility) 41

Profitability 62
Margins and returns on capital today
Quality Growth 72
Are margins and returns improving?
Cashflow 76
Earnings quality: real cash, not paper profit
Fin. Strength 87
Balance sheet, leverage, solvency risk
Investment 37
Disciplined investing over empire-building
Low Volatility 74
Calm price path (market factor)
Momentum 31
Price trend over the last 3–12 months (market factor)
52W Momentum 19
Distance to the 52-week high (market factor)
Net Issuance 78
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

Ninebot Limited engages in the design, research and development, production, sale, and servicing of short-distance transportation and robot products worldwide. Its products include electric vehicles, scooter, balance bike, all-terrain vehicle, service robots, and E-bike.

Full company description

Ninebot Limited engages in the design, research and development, production, sale, and servicing of short-distance transportation and robot products worldwide. Its products include electric vehicles, scooter, balance bike, all-terrain vehicle, service robots, and E-bike. The company also engages in repair of bicycles and tricycles; import and export trade, wholesale, sales, and research and development; provision of intelligent equipment services, transportation vehicles, robots, and related accessories for small-scale transportation; finance; promotion, sales of goods and provision of after-sales service; car sales; Computer software technology development and technology transfer. In addition; it develops, research, process, and sales of motorcycles, electric two-wheeled motorcycles, electric three-wheeled motorcycles, electric bicycles and their parts, batteries, chargers and their parts, technology transfer of off-highway recreational vehicles and spare parts, and all-terrain vehicles and accessories; development of optoelectronic integration technology and computer technology, consulting, transfer, and industrial automatic control system devices, and auxiliary equipment, and communication equipment; intelligent control system integration; information system integration services; and investment management. The company was founded in 1999 and is based in Beijing, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Ninebot Limited reported revenue of ¥21.3B in FY2025 versus ¥9.1B in FY2021, a compound +23.5%/yr. Reported net income was ¥1.8B in FY2025, compounding +43.9%/yr from FY2021.

Growth Quality 95/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
21.3B CNY
Latest YoY
+49.9%
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.
+28.1%
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.
+28.8%
Avg. growth/yr (8Y) 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.
+40.8%
Revenue +23.5%/yr
FY21 ¥9.1B
FY22 ¥10.1B
FY23 ¥10.2B
FY24 ¥14.2B
FY25 ¥21.3B
Net income +43.9%/yr
FY21 ¥411M
FY22 ¥451M
FY23 ¥598M
FY24 ¥1.1B
FY25 ¥1.8B

689009 screens 11% overvalued. Compare with ANTA Sports Products Limited →

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). "Ninebot Limited Fair Value". https://www.fairvalue-calculator.com/stock/689009

Peer Group

Leisure · 190 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 70 · Top 25%
Fair Value upside −11% · Above median
Return on equity (TTM) 21% · Top 25%
Return on assets 6% · Above median
Net margin (TTM) 7% · Above median
Operating margin (TTM) 7% · Above median
Revenue growth 15% · Top 25%
Dividend yield (TTM) 0.0% · Bottom 25%
Debt / equity 0.02× · Lower than median

Valuation Multiples vs Leisure median · lower = cheaper

P/E (TTM) 22.0× · Pricier than median
P/B 4.58× · Pricier than 75% of peers
P/S (TTM) 1.49× · Pricier than median
P/FCF 1.5× · Cheaper than median
EV/EBITDA 13.1× · 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 19 · sector 18
FUTURE 74 · sector 17
PAST 85 · sector 19
HEALTH 99 · sector 95
DIVIDEND 0 · sector 51

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 Leisure stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
ANTA Sports Products Limited 2020 HK$72.80 HK$119.82 +65%
Pop Mart International Group 9992 HK$151.00 HK$227.30 +51%
Amer Sports, Inc AS $33.03 $16.16 -51%
Hasbro, Inc HAS $94.89 $81.97 -14%
Life Time Group LTH $43.81 $15.61 -64%
Li Ning Company 2331 HK$14.59 HK$29.45 +102%
Asmodee Group ASMDEEB kr 158.70 kr 96.65 -39%
Smartfit Escola de Ginástica e Dança S.A SMFT3 R$17.25 R$22.90 +33%
Songcheng Performance Development Co 300144 ¥6.17 ¥6.85 +11%
Thule Group THULE kr 213.40 kr 142.22 -33%

Compare Ninebot Limited with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical 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 Ninebot Limited (689009) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ¥39.73 versus a price of ¥44.48, about −11% (overvalued).
What is the fair value of 689009?
Our model-based fair value for Ninebot Limited is ¥39.73 (as of Aug 13, 2026), built from audited fundamentals. The current price is ¥44.48.
What is the quality score of 689009?
Ninebot Limited has a Quality Score of 70/100. 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 Ninebot Limited (689009)?
Ninebot Limited reported trailing-twelve-month revenue of about 22.0B CNY (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 689009?
The net profit margin of Ninebot Limited is about 6.8%, meaning it keeps roughly 6.8% of revenue as net income. Based on the latest reported figures.
Does Ninebot Limited pay a dividend?
Ninebot Limited currently shows a dividend yield of about 4.67% relative to its recent price (as of Aug 13, 2026).

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 Ninebot Limited 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.