EN DE

Shanghai Xinmei Real Estate Co Ltd Class A (600732) Fair Value & Analysis

Technology · CN · Market cap 25.8B CNY (≈ $3.8B) · ISIN CNE000000LN6

What is Shanghai Xinmei Real Estate Co Ltd Class A really worth?

SX Shanghai Xinmei Real Estate Co Ltd Class A 600732 · SHG
Price¥10.87
Fair Value¥3.60
Upside−66.8%
Quality40/100

Below-average quality, and trading another 202% above our fair value of ¥3.60.

Watch Shanghai Xinmei Real Estate Co Ltd Class A 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

Moderate debt · generates free cash flow

Risks

!Weak Growth (revenue 5y +10.1 %/yr)
!Loss-making · -12.3% net margin
!Mixed vs. peers (7/13)
!Narrow moat 8/100
!Evidence only medium, so the estimate is less certain
Evidence: Medium Range ¥2.15 – ¥5.06

Fair value as of: Aug 13, 2026

From 12 valuation models · updated 22 days ago

Share price −13.2% 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 above even our optimistic bull case (¥5.06). The favourable scenario is already priced in.
  • Weak quality (40/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • A fairly wide model range (¥2.15 to ¥5.06) leaves room in how you read the outcome.

Price vs Fair Value (5 years)

¥33.63 ¥6.88 Fair Value ¥3.60 Mar 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 ¥6.88 – ¥33.63 · fair‑value band ¥2.15 – ¥5.06 · the ¥10.87 price screens above the ¥3.60 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

Shanghai Xinmei Real Estate Co Ltd Class A (600732) currently trades at ¥10.87, while our model-based Fair Value estimate is ¥3.60, implying the stock looks roughly 201.6% overvalued today. The Quality Score stands at 40/100 (below-average quality), in the Technology sector. Bull case: the DCF Models group reads highest at a median of ¥15.98 per share, and 7 of the 12 models we run sit above the ¥10.87 price. Bear case: the Asset-Based group reads lowest at ¥1.63, and 5 of the 12 models stay below the price. Evidence for this calculation is medium.

Over the trailing twelve months, Shanghai Xinmei Real Estate Co Ltd Class A generated revenue of 15.9B CNY at a net margin of −12.3%. Revenue grew 7.3% year over year. It earns a return on equity of −31.8%. Net debt stands at 5.5B CNY. Fundamentals as of Aug 13, 2026

Our scenario range runs from ¥2.15 (bear case) to ¥5.06 (bull case); at ¥10.87, the current price sits above 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 39% below its 52-week high and 4% above its 52-week low, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at −6% fair-value upside, at −67%, 600732 screens richer than that median.

Fair Value models

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 ¥10.69 ¥16.98 ¥37.04 70
Growth DCF ¥10.03 ¥20.20 ¥36.87 70
5Y EBITDA Exit ¥6.58 ¥11.08 ¥19.86 68
All 12 models by family
DCF Models
FCF DCF ¥10.69 ¥16.98 ¥37.04 70
5Y Revenue Exit ¥7.52 ¥12.96 ¥24.34 65
5Y EBITDA Exit ¥6.58 ¥11.08 ¥19.86 68
10Y Revenue Exit ¥8.31 ¥17.98 ¥23.94 62
10Y EBITDA Exit ¥7.90 ¥15.98 ¥29.43 61
Dividend Discount
Gordon GGM ¥2.35 ¥4.88 ¥7.74 62
DDM Multi-Stage ¥2.35 ¥4.11 ¥5.12 63
Multiples
EV/EBITDA ¥4.83 ¥6.54 ¥8.25 67
EV/Revenue ¥5.64 ¥8.19 ¥10.73 53
Asset-Based
NCAV (Graham) ¥1.21 ¥1.63 ¥2.43 54
Growth DCF
Growth DCF ¥10.03 ¥20.20 ¥36.87 70
Rev-Margin DCF ¥8.31 ¥14.87 ¥28.62 65

Widest divergence: DCF Models (¥15.98) versus Asset-Based (¥1.63). Highest evidence: FCF DCF (70).

Notify me when 600732 reaches fair value

Put 600732 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/S ratio 1.69 TTM
EPS (TTM) ¥−1.01
Dividend yield 2.0%
Net margin −11.7% FY2025
Return on equity −31.8% TTM
Return on assets (EBIT) −1.9% avg 5y
More key figures
Profitability
Operating margin 0.2% TTM
Growth
Revenue (TTM) 15.9B CNY TTM
Revenue growth (YoY) +7.3% 3y avg −23.6%
EPS growth (YoY) −1.5%
Balance sheet & cash flow
Free cash flow 1.4B CNY FY2025
Net debt 5.5B CNY FY2025 · ≈ 4.0 yrs of FCF

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

Quality Score breakdown

Overall quality 40/100

Of which business quality 40 · Market factors (momentum, volatility) 31

Profitability 6
Margins and returns on capital today
Quality Growth 80
Are margins and returns improving?
Cashflow 48
Earnings quality: real cash, not paper profit
Fin. Strength 18
Balance sheet, leverage, solvency risk
Investment 72
Disciplined investing over empire-building
Low Volatility 63
Calm price path (market factor)
Momentum 24
Price trend over the last 3–12 months (market factor)
52W Momentum 5
Distance to the 52-week high (market factor)
Net Issuance 50
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

Shanghai Aiko Solar Energy Co.,Ltd. engages in the research and development, manufacture, and sale of photovoltaic products in China. It offers solar cells, all back contact modules, and digital products. The company also provides solutions to residential, commercial and industrial, and utility sectors.

Full company description

Shanghai Aiko Solar Energy Co.,Ltd. engages in the research and development, manufacture, and sale of photovoltaic products in China. It offers solar cells, all back contact modules, and digital products. The company also provides solutions to residential, commercial and industrial, and utility sectors. It serves installers, distributors, and module manufacturers. The company also exports its products to Europe, the Asia Pacific, Japan, Korea, the Middle East, and Africa. Shanghai Aiko Solar Energy Co.,Ltd. was founded in 1996 and is based in Shanghai, the People's Republic of China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Shanghai Xinmei Real Estate Co Ltd Class A reported revenue of 15.6B CNY in FY2025 versus 15.5B CNY in FY2021, a compound +0.2%/yr. Reported net income was −1.8B CNY in FY2025.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
15.6B CNY
Latest YoY
+40.0%
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.
−23.6%
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.
+10.1%
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.
+11.2%
Value creation/yr We only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Revenue +0.2%/yr
FY21 15.5B CNY
FY22 35.1B CNY
FY23 27.2B CNY
FY24 11.2B CNY
FY25 15.6B CNY
Net income
FY21 −126M CNY
FY22 2.3B CNY
FY23 757M CNY
FY24 −5.3B CNY
FY25 −1.8B CNY

600732 screens 202% overvalued. Compare with First Solar, Inc →

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). "Shanghai Xinmei Real Estate Co Ltd Class A Fair Value". https://www.fairvalue-calculator.com/stock/600732

Peer Group

Solar · 109 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 41 · Above median
Fair Value upside −67% · Bottom 25%
Return on assets −2% · Below median
Net margin (TTM) −12% · Bottom 25%
Operating margin (TTM) 0% · Below median
Revenue growth 7% · Above median
Dividend yield (TTM) 2.0% · Above median
Debt / equity 0.84× · Higher than 75% of peers

Valuation Multiples vs Solar median · lower = cheaper

P/B 0.75× · Cheaper than median
P/S (TTM) 0.24× · Cheaper than median
P/FCF 2.8× · Cheaper than median
EV/EBITDA 7.6× · 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
VALUE0 · sector 15
FUTURE37 · sector 0
PAST0 · sector 0
HEALTH58 · sector 85
DIVIDEND40 · sector 29

VALUE 0: the price sits above our fair-value range.

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

Stock Price Fair Value vs Fair Value
First Solar, Inc FSLR $210.10 $392.12 +87%
Nextpower Inc NXT $103.67 $69.61 −33%
Waaree Energies Limited WAAREEENER ₹2,624 ₹2,709 +3%
Tongwei Co 600438 ¥12.89 ¥12.13 −6%
Jinko Solar Co 688223 ¥4.16 ¥6.47 +56%
Enphase Energy, Inc ENPH $39.25 $24.15 −38%
CSI Solar Co 688472 ¥10.28 ¥6.76 −34%
Hengdian Group 002056 ¥21.53 ¥31.86 +48%
Premier Energies Limited PREMIERENE ₹1,017 ₹648.94 −36%
Trina Solar Co 688599 ¥12.77 ¥7.97 −38%

Compare Shanghai Xinmei Real Estate Co Ltd Class A 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 Shanghai Xinmei Real Estate Co Ltd Class A (600732) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ¥3.60 versus a price of ¥10.87, about −67% upside (overvalued).
What is the fair value of 600732?
Our model-based fair value for Shanghai Xinmei Real Estate Co Ltd Class A is ¥3.60 (as of Aug 13, 2026), built from audited fundamentals. The current price: ¥10.87.
What is the quality score of 600732?
Shanghai Xinmei Real Estate Co Ltd Class A has a Quality Score of 40/100. 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 Shanghai Xinmei Real Estate Co Ltd Class A (600732)?
Shanghai Xinmei Real Estate Co Ltd Class A reported trailing-twelve-month revenue of about 15.9B CNY (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 600732?
The net profit margin of Shanghai Xinmei Real Estate Co Ltd Class A is about −12.3%, meaning it is currently running at a net loss. Based on the latest reported figures.
Does Shanghai Xinmei Real Estate Co Ltd Class A pay a dividend?
Shanghai Xinmei Real Estate Co Ltd Class A currently shows a dividend yield of about 2.00% relative to its recent price (as of Aug 13, 2026).
Free · no account needed

Watch Shanghai Xinmei Real Estate Co Ltd Class A in the live analysis

One click puts Shanghai Xinmei Real Estate Co Ltd Class A 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.