EN DE

Fuyao Glass Industry Group (3606) Fair Value & Analysis

Consumer Cyclical · HK · Market cap HK$131B (≈ $16.7B) · ISIN CNE100001TR7

What is Fuyao Glass Industry Group really worth?

FG Fuyao Glass Industry Group 3606 · HK
PriceHK$56.35
Fair ValueHK$67.98
Upside+20.6%
Quality68/100

A solid business, trading 17% below our fair value of HK$67.98.

Watch Fuyao Glass Industry Group 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 +17.6 %/yr)
✓Solidly profitable · 19.4% net margin
✓Low debt · generates free cash flow
✓Ranks above peers (11/14)
✓Wide moat 76/100

Risks

!Weak on future: 26 out of 100

For context

·5.19% dividend yield
Evidence: High Range HK$49.56 – HK$93.42

Fair value as of: Aug 13, 2026

From 26 valuation models · updated 22 days ago

Fair value updated Aug 13, 2026, revised from HK$67.50 to HK$67.98 (+0.7%) since Jul 7, 2026. Share price −2.6% over the past month.

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

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

What matters now

  • Solid quality (68/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (HK$49.56 to HK$93.42) leaves room in how you read the outcome.

Price vs Fair Value (5 years)

HK$76.59 HK$21.65 Fair Value HK$67.98 Apr 2021 Sep 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 HK$21.65 – HK$76.59 · fair‑value band HK$49.56 – HK$93.42 · the HK$56.35 price screens below the HK$67.98 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

Fuyao Glass Industry Group (3606) currently trades at HK$56.35, while our model-based Fair Value estimate is HK$67.98, implying the stock looks roughly 17.1% undervalued today. The Quality Score stands at 68/100 (solid quality), in the Consumer Cyclical sector. Bull case: the Growth Earnings group reads highest at a median of HK$81.82 per share, and 13 of the 26 models we run sit above the HK$56.35 price. Bear case: the Asset-Based group reads lowest at HK$9.65, and 13 of the 26 models stay below the price. Evidence for this calculation is high.

Over the trailing twelve months, Fuyao Glass Industry Group generated revenue of HK$46.3B at a net margin of 19.4%. Revenue grew 5.1% year over year. It earns a return on equity of 23.4%. Net debt stands at HK$2.4B. Fundamentals as of Aug 13, 2026

Our scenario range runs from HK$49.56 (bear case) to HK$93.42 (bull case); at HK$56.35, 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 32% below its 52-week high and 18% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at −46% fair-value upside, at 21%, 3606 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 HK$0.3564 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 HK$36.65 HK$63.81 HK$125.45 76
Growth DCF HK$35.92 HK$65.86 HK$112.55 76
EPV HK$35.62 HK$40.56 HK$44.88 74
All 26 models by family
DCF Models
FCF DCF HK$36.65 HK$63.81 HK$125.45 76
Owner Earnings HK$40.03 HK$74.11 HK$138.59 73
5Y Revenue Exit HK$25.45 HK$39.77 HK$59.51 72
5Y EBITDA Exit HK$44.59 HK$81.74 HK$130.88 73
5Y P/E Exit HK$53.10 HK$100.42 HK$157.95 69
10Y Revenue Exit HK$28.30 HK$43.71 HK$68.36 66
10Y EBITDA Exit HK$41.86 HK$75.60 HK$131.87 66
10Y P/E Exit HK$47.65 HK$89.79 HK$155.96 61
Earnings-Based
Graham-Dodd HK$23.64 HK$133.70 HK$185.78 63
Lynch FV HK$37.52 HK$53.60 HK$69.68 61
PEG = 1.0 HK$37.52 HK$53.60 HK$69.68 57
EPV HK$35.62 HK$40.56 HK$44.88 74
Dividend Discount
Gordon GGM HK$23.87 HK$49.64 HK$78.75 66
DDM Multi-Stage HK$23.87 HK$41.86 HK$52.10 66
Multiples
P/E Multiple HK$57.35 HK$76.47 HK$95.58 63
P/S Multiple HK$15.43 HK$20.57 HK$25.71 58
P/B Multiple HK$43.20 HK$57.60 HK$72.00 55
EV/EBIT HK$57.29 HK$74.39 HK$91.50 66
EV/EBITDA HK$50.42 HK$65.23 HK$80.04 67
EV/Revenue HK$20.38 HK$26.55 HK$32.72 54
Asset-Based
NCAV (Graham) HK$7.20 HK$9.65 HK$14.40 54
Growth DCF
Growth DCF HK$35.92 HK$65.86 HK$112.55 76
Rev-Margin DCF HK$25.45 HK$39.44 HK$58.74 72
Economic Profit
Residual Income HK$21.39 HK$25.75 HK$75.92 66
ROIC Compounder HK$40.27 HK$52.17 HK$67.49 72
Growth Earnings
Growth-Adj P/E HK$57.28 HK$81.82 HK$106.37 67

Widest divergence: Growth Earnings (HK$81.82) versus Asset-Based (HK$9.65). Highest evidence: FCF DCF (76).

Notify me when 3606 reaches fair value

Put 3606 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 12.6 as of Jul 2, 2026
P/S ratio 2.56 P/E × margin
EPS (TTM) HK$3.45 price ÷ EPS = P/E 12.6
Dividend yield 5.2% payout 84.7%
Net margin 20.3% FY2025
Return on equity 23.4% TTM
More key figures
Profitability
Return on assets (EBIT) 12.0% avg 5y
Operating margin 21.9% TTM
Growth
Revenue (TTM) HK$46.3B TTM
Revenue growth (YoY) +5.1% 3y avg +16.8%
EPS growth (YoY) −15.4%
Balance sheet & cash flow
Free cash flow HK$5.7B FY2025
Net debt HK$2.4B FY2025 · ≈ 0.4 yrs of FCF

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

Quality Score breakdown

Overall quality 68/100

Of which business quality 67 · Market factors (momentum, volatility) 44

Profitability 66
Margins and returns on capital today
Quality Growth 57
Are margins and returns improving?
Cashflow 55
Earnings quality: real cash, not paper profit
Fin. Strength 91
Balance sheet, leverage, solvency risk
Investment 46
Disciplined investing over empire-building
Low Volatility 83
Calm price path (market factor)
Momentum 32
Price trend over the last 3–12 months (market factor)
52W Momentum 20
Distance to the 52-week high (market factor)
Net Issuance 77
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

Fuyao Glass Industry Group Co., Ltd., together with its subsidiaries, provides safety glass solutions and automotive accessories for various transportation vehicles in China and internationally. It designs, manufactures, sells, and services automotive float glass, automotive glass, locomotive glass, motorcycle glass, luggage racks, and window accessories.

Full company description

Fuyao Glass Industry Group Co., Ltd., together with its subsidiaries, provides safety glass solutions and automotive accessories for various transportation vehicles in China and internationally. It designs, manufactures, sells, and services automotive float glass, automotive glass, locomotive glass, motorcycle glass, luggage racks, and window accessories. The company's glass products include smart and panoramic skylight glass, dimmable glass, head-up display glass, coated heatable glass, and flush mounted tempered laminated glass. It is also involved in property leasing; manufacture of machinery; exploitation and sale of minerals; production and sale of mold, automotive parts, fiber products, plastic products, automotive decoration, and refined aluminums; installation of automotive glass accessories; and technology transfer, technical services, and technology promotion. In addition, it offers warehousing and automotive glass logistics services. The company was formerly known as Fujian Yaohua Glass Industry Group Co., Ltd. and changed its name to Fuyao Glass Industry Group Co., Ltd. in June 1992. Fuyao Glass Industry Group Co., Ltd. was founded in 1987 and is headquartered in Fuqing, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Fuyao Glass Industry Group reported revenue of 44.7B CNY in FY2025 versus 23.6B CNY in FY2021, a compound +17.3%/yr. Reported net income was 9.1B CNY in FY2025, compounding +30.3%/yr from FY2021.

Growth Quality 100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
HK$44.7B
Latest YoY
+14.0%
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.
+16.8%
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.
+17.6%
Avg. revenue growth/yr (32Y) ⓘ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.
+19.0%
Value creation/yr (5Y) ⓘEarnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.
+29.7% (24.5 + 5.2)
Revenue +17.3%/yr
FY21 23.6B CNY
FY22 28.1B CNY
FY23 33.2B CNY
FY24 39.3B CNY
FY25 44.7B CNY
Net income +30.3%/yr
FY21 3.1B CNY
FY22 4.8B CNY
FY23 5.6B CNY
FY24 7.5B CNY
FY25 9.1B CNY
Character of growth · EPS growth decomposed (2014-2025) +10.5 % p.a.
Revenue per share +10.2 %

of which total revenue +11.7 % · buybacks/dilution −1.4 %

EBIT margin +0.0 %
Tax rate +0.1 %
Residual (interest, one-offs) +0.2 %

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 3606: get an alert when its fair value changes →

Run the numbers yourself: free valuation calculators
DCF CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorFama-French ModelIntrinsic Value
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.

Fuyao Glass Industry Group · Fair Value
HK$67.98 +17%Fair Value
Calculator →

Cite: Fair Value Calculator (2026). "Fuyao Glass Industry Group Fair Value". https://www.fairvalue-calculator.com/stock/3606

Peer Group

Auto Parts · 640 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 68 · Top 25%
Fair Value upside +21% · Above median
Return on equity (TTM) 23% · Top 25%
Return on assets 9% · Top 25%
Net margin (TTM) 19% · Top 25%
Operating margin (TTM) 22% · Top 25%
Revenue growth 5% · Above median
Dividend yield (TTM) 5.2% · Top 25%
Debt / equity 0.10× · Lower than median

Valuation Multiples vs Auto Parts median · lower = cheaper

P/E (TTM) 12.6× · Cheaper than 75% of peers
P/B 3.49× · Pricier than 75% of peers
P/S (TTM) 2.84× · Pricier than 75% of peers
P/FCF 2.9× · Pricier than median
EV/EBITDA 8.9× · Cheaper than median

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
VALUE61 · sector 14
FUTURE26 · sector 21
PAST94 · sector 28
HEALTH95 · sector 95
DIVIDEND100 · sector 32

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

Stock Price Fair Value vs Fair Value
O'Reilly Automotive, Inc ORLY $88.50 $47.50 −46%
AutoZone, Inc AZO $2,932 $2,287 −22%
Hyundai Mobis Co 012330 450,500 KRW 643,909 KRW +43%
Samvardhana Motherson International Limited MOTHERSON ₹165.30 ₹80.63 −51%
Magna International Inc MGA $65.57 $68.17 +4%
Genuine Parts Company GPC $137.51 $58.07 −58%
Bosch Limited BOSCHLTD ₹48,700 ₹11,534 −76%
Ningbo Tuopu Group 601689 ¥45.82 ¥28.28 −38%
Bharat Forge Limited BHARATFORG ₹2,063 ₹393.20 −81%
Autoliv, Inc ALIVSDB kr 1,154 kr 198.76 −83%

Compare Fuyao Glass Industry Group 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 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 Fuyao Glass Industry Group (3606) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of HK$67.98 versus a price of HK$56.35, about +21% upside (undervalued).
What is the fair value of 3606?
Our model-based fair value for Fuyao Glass Industry Group is HK$67.98 (as of Aug 13, 2026), built from audited fundamentals. The current price: HK$56.35.
What is the quality score of 3606?
Fuyao Glass Industry Group has a Quality Score of 68/100. 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 Fuyao Glass Industry Group (3606)?
Fuyao Glass Industry Group reported trailing-twelve-month revenue of about HK$46.3B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 3606?
The net profit margin of Fuyao Glass Industry Group is about 19.4%, meaning it keeps roughly 19.4% of revenue as net income. Based on the latest reported figures.
Does Fuyao Glass Industry Group pay a dividend?
Fuyao Glass Industry Group currently shows a dividend yield of about 5.19% relative to its recent price (as of Aug 13, 2026).
Free · no account needed

Watch Fuyao Glass Industry Group in the live analysis

One click puts Fuyao Glass Industry Group 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.