EN DE

Xiamen C&D Inc (600153) Fair Value & Analysis

Industrials · CN · Market cap 25.5B CNY

XC Xiamen C&D Inc 600153 · SHG
Price¥8.73
Fair Value¥6.84
Upside-21.6%
Quality43/100
Watch Xiamen C&D Inc for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Loss-making · -1.6% net margin
High debt · generates free cash flow
7.91% dividend yield
Trails peers (4/12)
Narrow moat 17/100
Evidence: Medium Range ¥4.36 – ¥9.60 Share as image

Fair value as of: Aug 13, 2026

From 15 valuation models · updated yesterday

Fair value updated Aug 13, 2026, revised from ¥7.07 to ¥6.84 (−3.2%) since Aug 6, 2026. Share price +2.6% over the past month.

Below-average quality, and screening another 22% overvalued on our models.

What matters now

  • Weak quality (43/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • A fairly wide model range (¥4.36 to ¥9.60) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥14.58 ¥6.22 Fair Value ¥6.84 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 ¥6.22 – ¥14.58 · fair‑value band ¥4.36 – ¥9.60 · the ¥8.73 price screens above the ¥6.84 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

Xiamen C&D Inc (600153) currently trades at ¥8.73, while our model-based Fair Value estimate is ¥6.84, implying the stock looks roughly 21.6% overvalued today. The Quality Score stands at 43/100 (below-average quality), in the Industrials 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: medium).

Over the trailing twelve months, Xiamen C&D Inc generated revenue of 668B CNY at a net margin of -1.6%. Revenue declined 2.5% year over year. It earns a return on equity of -13.5%. Net debt stands at 50.7B CNY. Fundamentals as of Aug 13, 2026

Our scenario range runs from ¥4.36 (bear case) to ¥9.60 (bull case); at ¥8.73, 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 25% below its 52-week high and 1% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -38% fair-value upside, at -22%, 600153 screens cheaper 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 ¥33.09 ¥75.07 ¥155.02 80
Rev-Margin DCF ¥51.23 ¥117.61 ¥216.91 74
ROIC Compounder ¥51.08 ¥82.03 ¥109.29 72
All 15 models by family
DCF Models
FCF DCF ¥35.19 ¥66.46 ¥155.75 38
5Y Revenue Exit ¥51.23 ¥111.20 ¥228.88 39
5Y EBITDA Exit ¥56.27 ¥122.13 ¥242.87 41
10Y Revenue Exit ¥43.73 ¥112.94 ¥199.86 36
10Y EBITDA Exit ¥49.93 ¥122.47 ¥257.13 37
Earnings-Based
EPV ¥39.46 ¥47.78 ¥55.07 59
Dividend Discount
Gordon GGM ¥33.44 ¥69.53 ¥110.31 70
DDM Multi-Stage ¥33.44 ¥58.63 ¥72.98 61
Multiples
EV/EBIT ¥80.21 ¥110.43 ¥140.66 53
EV/EBITDA ¥66.03 ¥91.53 ¥117.03 54
EV/Revenue ¥54.25 ¥81.98 ¥109.72 43
Asset-Based
NCAV (Graham) ¥10.59 ¥14.19 ¥21.18 50
Growth DCF
Growth DCF ¥33.09 ¥75.07 ¥155.02 80
Rev-Margin DCF ¥51.23 ¥117.61 ¥216.91 74
Economic Profit
ROIC Compounder ¥51.08 ¥82.03 ¥109.29 72

Widest divergence: DCF Models (¥112.94) versus Asset-Based (¥14.19). Highest evidence: Growth DCF (80).

Notify me when 600153 reaches fair value

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

Key figures & financial health

Revenue (TTM) 668B CNY
Revenue growth (YoY) -2.5%
Net margin -1.6%
Return on equity -13.5%
Free cash flow 8.4B CNY FY2025
Operating margin 1.8%
More key figures
EPS (TTM) ¥-3.88
Dividend yield 7.9%
EPS growth (YoY) +18.8%
Net debt 50.7B CNY FY2025

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

Quality Score breakdown

Overall quality 43/100

Of which business quality 41 · Market factors (momentum, volatility) 42

Profitability 19
Margins and returns on capital today
Quality Growth 39
Are margins and returns improving?
Cashflow 34
Earnings quality: real cash, not paper profit
Fin. Strength 16
Balance sheet, leverage, solvency risk
Investment 92
Disciplined investing over empire-building
Low Volatility 85
Calm price path (market factor)
Momentum 26
Price trend over the last 3–12 months (market factor)
52W Momentum 22
Distance to the 52-week high (market factor)
Net Issuance 79
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

Xiamen C&D Inc. engages in the supply chain and real estate development businesses in China and internationally. It operates through Supply Chain Operation, Real Estate Business, and Home Furnishing Mall Operation segments. The company offers supply chain services, including logistics, information, finance, trading, and business services.

Full company description

Xiamen C&D Inc. engages in the supply chain and real estate development businesses in China and internationally. It operates through Supply Chain Operation, Real Estate Business, and Home Furnishing Mall Operation segments. The company offers supply chain services, including logistics, information, finance, trading, and business services. It also provides commercial real estate development, property management, project and design, commerce management, urban renewal and construction, ecosystem, property, agent construction, and industry operation services, as well as invests in related industries. In addition, the company offers management services, enterprise management and product information consulting; design planning and management services for operating home furnishing stores, wholesale of furniture, building materials, and decorative materials; related supporting services; and exhibition and display services. Further, it engages in copper smelting; new energy technology; guarantees; and financial leasing activities. Xiamen C&D Inc. was founded in 1980 and is based in Xiamen, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Xiamen C&D Inc reported revenue of ¥671B in FY2025 versus ¥708B in FY2021, a compound −1.3%/yr. Reported net income was −¥10.8B in FY2025.

Growth Quality 45/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
671B CNY
Latest YoY
−4.3%
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.
−6.9%
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.
+9.2%
Avg. growth/yr (30Y) 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.
+25.3%
Revenue −1.3%/yr
FY21 ¥708B
FY22 ¥833B
FY23 ¥764B
FY24 ¥701B
FY25 ¥671B
Net income
FY21 ¥6.1B
FY22 ¥6.3B
FY23 ¥13.1B
FY24 ¥2.9B
FY25 −¥10.8B
Character of growth · EPS growth decomposed (2013-2024) +11.2 % p.a.
Revenue per share +22.0 pp

of which total revenue +23.2 pp · buybacks/dilution −1.2 pp

EBIT margin −9.4 pp
Tax rate −0.9 pp
Residual (interest, one-offs) −0.4 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).

600153 screens 22% overvalued. Compare with Cintas Corporation →

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). "Xiamen C&D Inc Fair Value". https://www.fairvalue-calculator.com/stock/600153

Peer Group

Specialty Business Services · 250 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 43 · Bottom 25%
Fair Value upside −22% · Below median
Return on assets 1% · Below median
Net margin (TTM) -2% · Bottom 25%
Operating margin (TTM) 2% · Below median
Revenue growth -3% · Below median
Dividend yield (TTM) 7.9% · Top 25%
Debt / equity 2.00× · Higher than 75% of peers

Valuation Multiples vs Specialty Business Services median · lower = cheaper

P/B 0.06× · Cheaper than 75% of peers
P/FCF 0.4× · Cheaper than 75% of peers
EV/EBITDA 3.7× · Cheaper than 75% of peers

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 5 · sector 29
FUTURE 0 · sector 25
PAST 0 · sector 33
HEALTH 0 · sector 90
DIVIDEND 100 · sector 53

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

Stock Price Fair Value vs Fair Value
Cintas Corporation CTAS $205.28 $95.19 -54%
RELX PLC RELX $34.55 $32.24 -7%
Thomson Reuters Corporation TRI C$142.85 C$70.40 -51%
Copart, Inc CPRT $28.99 $28.59 -1%
Global Payments Inc GPN $88.53 $68.98 -22%
RB Global, Inc RBA C$120.52 C$49.14 -59%
Brambles Limited BXB A$19.89 A$12.28 -38%
UL Solutions Inc ULS $76.68 $33.62 -56%
Aramark ARMK $60.35 $13.18 -78%
Rentokil Initial plc RTO $24.56 $19.63 -20%

Compare Xiamen C&D 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 High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Xiamen C&D Inc (600153) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ¥6.84 versus a price of ¥8.73, about −22% (overvalued).
What is the fair value of 600153?
Our model-based fair value for Xiamen C&D Inc is ¥6.84 (as of Aug 13, 2026), built from audited fundamentals. The current price is ¥8.73.
What is the quality score of 600153?
Xiamen C&D Inc has a Quality Score of 43/100. 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 Xiamen C&D Inc (600153)?
Xiamen C&D Inc reported trailing-twelve-month revenue of about 668B CNY (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 600153?
The net profit margin of Xiamen C&D Inc is about -1.6%, meaning it is currently running at a net loss. Based on the latest reported figures.
Does Xiamen C&D Inc pay a dividend?
Xiamen C&D Inc currently shows a dividend yield of about 7.47% 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 Xiamen C&D Inc 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.