EN DE

Bank of Hangzhou Co Ltd (600926) Fair Value & Analysis

Financial Services · CN · Market cap 112B CNY (≈ $16.7B) · ISIN CNE100002GQ4

What is Bank of Hangzhou Co Ltd really worth?

BO Bank of Hangzhou Co Ltd 600926 · SHG
Price¥17.25
Fair Value¥32.66
Upside+89.3%
Quality58/100

A solid business, trading 47% below our fair value of ¥32.66.

Watch Bank of Hangzhou Co Ltd 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 +11.4 %/yr)
Highly profitable · 58.0% net margin
Moderate debt · generates free cash flow
Ranks above peers (11/14)
Wide moat 68/100

For context

·3.83% dividend yield
Evidence: High Range ¥24.49 – ¥40.82

Fair value as of: Sep 2, 2026

From 6 valuation models · updated 2 days ago

Fair value updated Sep 2, 2026, revised from ¥31.86 to ¥32.66 (+2.5%) since Aug 13, 2026. Share price +6.8% 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 is below even our cautious bear case (¥24.49). The market is more pessimistic than our downside scenario.
  • Solid quality (58/100) at a price below fair value, the discount is the argument here, not the business quality.
  • For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.

Price vs Fair Value (5 years)

¥17.25 ¥8.47 Fair Value ¥32.66 Mar 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 2, 2026.

How to read this chart

60‑month range ¥8.47 – ¥17.25 · fair‑value band ¥24.49 – ¥40.82 · the ¥17.25 price screens below the ¥32.66 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 2, 2026.

Full chart & analysis →

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

Analysis

Bank of Hangzhou Co Ltd (600926) currently trades at ¥17.25, while our model-based Fair Value estimate is ¥32.66, implying the stock looks roughly 47.2% undervalued today. The Quality Score stands at 58/100 (solid quality), in the Financial Services sector. Bull case: the Multiples group reads highest at a median of ¥31.47 per share, and 5 of the 6 models we run sit above the ¥17.25 price. Bear case: the Asset-Based group reads lowest at ¥15.06, and 1 of the 6 models stay below the price. Evidence for this calculation is high.

Over the trailing twelve months, Bank of Hangzhou Co Ltd generated revenue of 33.9B CNY at a net margin of 58.0%. Revenue grew 8.9% year over year. It earns a return on equity of 12.4%. Net debt stands at 182B CNY. Fundamentals as of Sep 2, 2026

Our scenario range runs from ¥24.49 (bear case) to ¥40.82 (bull case); at ¥17.25, the current price sits below 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 2% below its 52-week high and 18% above its 52-week low, currently above its 200-day average. For context, the median of 10 Financial Services peers we cover trades at −10% fair-value upside, at 89%, 600926 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 ¥1.29 per share, which is 3.9 % 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
Residual Income best evidence ¥20.75 ¥23.90 ¥39.76 74
Gordon GGM ¥16.47 ¥34.25 ¥54.34 66
DDM Multi-Stage ¥16.47 ¥28.88 ¥35.95 66
All 6 models by family
Dividend Discount
Gordon GGM ¥16.47 ¥34.25 ¥54.34 66
DDM Multi-Stage ¥16.47 ¥28.88 ¥35.95 66
Multiples
P/E Multiple ¥25.60 ¥34.13 ¥42.66 63
P/B Multiple ¥23.60 ¥31.47 ¥39.34 55
Asset-Based
NCAV (Graham) ¥11.24 ¥15.06 ¥22.48 54
Economic Profit
Residual Income best evidence ¥20.75 ¥23.90 ¥39.76 74

Widest divergence: Multiples (¥31.47) versus Asset-Based (¥15.06). Highest evidence: Residual Income (74).

Notify me when 600926 reaches fair value

Put 600926 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 6.7
P/S ratio 3.30 P/E × margin
EPS (TTM) ¥2.56 price ÷ EPS = P/E 6.7
Dividend yield 3.8% payout 25.8%
Net margin 49.0% FY2025
Return on equity 12.4% TTM
More key figures
Profitability
Return on assets (EBIT) 1.0% avg 5y
Operating margin 76.1% TTM
Growth
Revenue (TTM) 33.9B CNY TTM
Revenue growth (YoY) +8.9% 3y avg −15.7%
EPS growth (YoY) +6.0%
Balance sheet & cash flow
Free cash flow 159B CNY FY2025
Net debt 182B CNY FY2025 · ≈ 1.1 yrs of FCF

Figures from reported company fundamentals · as of Sep 2, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 58/100

Of which business quality 57 · Market factors (momentum, volatility) 70

Profitability 35
Margins and returns on capital today
Quality Growth 58
Are margins and returns improving?
Cashflow 100
Earnings quality: real cash, not paper profit
Fin. Strength 28
Balance sheet, leverage, solvency risk
Investment 47
Disciplined investing over empire-building
Low Volatility 96
Calm price path (market factor)
Momentum 50
Price trend over the last 3–12 months (market factor)
52W Momentum 73
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.

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

Bank of Hangzhou Co., Ltd. provides various banking products and services in China. The company operates through five segments: Corporate Business, Small Business, Retail Business, Treasury Business, and Other Businesses.

Full company description

Bank of Hangzhou Co., Ltd. provides various banking products and services in China. The company operates through five segments: Corporate Business, Small Business, Retail Business, Treasury Business, and Other Businesses. It offers deposits, loans, settlements, trade-related products, and other services; and debit cards, credit and mortgage lending, and personal asset management services. The company also provides interbank deposit/lending, repurchase/repurchase agreements, discounting, and investment. It serves individual customers, small businesses, and large and medium-sized enterprise clients. The company was formerly known as Hangzhou City Commercial Bank Co., Ltd. and changed its name to Bank of Hangzhou Co., Ltd. in June 2008. Bank of Hangzhou Co., Ltd. was founded in 1996 and is headquartered in Hangzhou, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Bank of Hangzhou Co Ltd reported revenue of 38.8B CNY in FY2025 versus 56.8B CNY in FY2021, a compound −9.1%/yr. Reported net income was 19.0B CNY in FY2025, compounding +19.7%/yr from FY2021.

Growth Quality 94/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
38.8B CNY
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.
+10.3%
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.
+11.4%
Avg. revenue growth/yr (22Y) 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.
+23.8%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.
+19.1% (15.3 + 3.8)
Revenue −9.1%/yr
FY21 56.8B CNY
FY22 64.7B CNY
FY23 71.5B CNY
FY24 76.4B CNY
FY25 38.8B CNY
Net income +19.7%/yr
FY21 9.3B CNY
FY22 11.7B CNY
FY23 14.4B CNY
FY24 17.0B CNY
FY25 19.0B CNY
Character of growth · EPS growth decomposed (2014-2025) +11.7 % p.a.
Revenue per share +4.6 %

of which total revenue +10.6 % · buybacks/dilution −5.5 %

EBIT margin +9.2 %
Tax rate +0.8 %
Residual (interest, one-offs) −3.0 %

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 600926: 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). "Bank of Hangzhou Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/600926

Peer Group

Banks - Regional · 1071 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 60 · Top 25%
Fair Value upside +89% · Top 25%
Return on equity (TTM) 12% · Above median
Return on assets 1% · Below median
Net margin (TTM) 58% · Top 25%
Operating margin (TTM) 76% · Top 25%
Revenue growth 9% · Above median
Dividend yield (TTM) 3.8% · Above median
Debt / equity 0.70× · Higher than median

Valuation Multiples vs Banks - Regional median · lower = cheaper

P/E (TTM) 6.7× · Cheaper than 75% of peers
P/B 0.69× · Cheaper than 75% of peers
P/S (TTM) 3.31× · Pricier than median
P/FCF 0.1× · Cheaper than 75% of peers
EV/EBITDA 0.7× · Cheaper 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
VALUE100 · sector 33
FUTURE45 · sector 45
PAST50 · sector 41
HEALTH65 · sector 85
DIVIDEND77 · 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

Similar stocks

10 more Banks - Regional stocks, each showing price versus our Fair Value estimate (as of Sep 2, 2026).

Stock Price Fair Value vs Fair Value
DBS Group D05 75.65 SGD 40.48 SGD −46%
China Merchants Bank Co 3968 HK$47.96 HK$76.51 +60%
Intesa Sanpaolo S.p.A ISP €6.78 €5.66 −17%
HDFC Bank Limited HDB $23.17 $24.12 +4%
BNP Paribas SA BNP €102.56 €144.64 +41%
UniCredit S.p.A UCG €84.71 €77.62 −8%
Mizuho Financial Group MFG $10.74 $9.69 −10%
ICICI Bank Limited ICICIBANK ₹1,443 ₹835.21 −42%
Oversea-Chinese Banking Corporation O39 31.07 SGD 19.80 SGD −36%
CaixaBank, S.A CABK €13.52 €8.85 −35%

Compare Bank of Hangzhou Co Ltd with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Financial Services 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 Bank of Hangzhou Co Ltd (600926) overvalued or undervalued?
As of Sep 2, 2026, our model estimates a fair value of ¥32.66 versus a price of ¥17.25, about +89% upside (undervalued).
What is the fair value of 600926?
Our model-based fair value for Bank of Hangzhou Co Ltd is ¥32.66 (as of Sep 2, 2026), built from audited fundamentals. The current price: ¥17.25.
What is the quality score of 600926?
Bank of Hangzhou Co Ltd has a Quality Score of 58/100. 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 Bank of Hangzhou Co Ltd (600926)?
Bank of Hangzhou Co Ltd reported trailing-twelve-month revenue of about 33.9B CNY (latest available figure, as of Sep 2, 2026).
What is the net profit margin of 600926?
The net profit margin of Bank of Hangzhou Co Ltd is about 58.0%, meaning it keeps roughly 58.0% of revenue as net income. Based on the latest reported figures.
Does Bank of Hangzhou Co Ltd pay a dividend?
Bank of Hangzhou Co Ltd currently shows a dividend yield of about 3.83% relative to its recent price (as of Sep 2, 2026).
Free · no account needed

Watch Bank of Hangzhou Co Ltd in the live analysis

One click puts Bank of Hangzhou Co Ltd 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.