Hefei Department Store Group Co Ltd (000417) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Hefei Department Store Group Co Ltd stock ¥5.54, price ¥5.79, that is 4.4% below the price, quality 46 out of 100. Rating: fairly valued. Calculated from audited financials with 17 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 5, 2026.
How to read this chart
60‑month range ¥3.75 – ¥10.27 · fair‑value band ¥4.19 – ¥7.38 · the ¥5.79 price screens above the ¥5.54 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 5, 2026.
Follow Hefei Department Store Group Co in your weekly email
Every Wednesday you see whether Hefei Department Store Group Co is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Hefei Department Store Group Co.,Ltd, together with its subsidiaries, operates and trades and markets retail and agricultural products in China.
Show moreShow less
The company offers department stores, home appliances, supermarket chains, e-commerce, and other sub-formats, under the Jiafu name, electrical appliances stores, cross-border direct sales centers, agricultural product wholesale markets, and standardized vegetable markets.
It is also involved in e-commerce and cross-border direct sales, and online and offline integration, as well as domestic and foreign trade combined industrial system services. The company was founded in 1959 and is based in Hefei, China.
Stock analysis
Hefei Department Store Group Co Ltd (000417) currently trades at ¥5.79, while our model-based Fair Value estimate is ¥5.54, so the stock looks roughly fairly valued today (gap 4.6%).
Show more
Valuation
Bull case: the Multiples group reads highest at a median of ¥4.08 per share, and 2 of the 17 models we run sit above the ¥5.79 price.
Bear case: the Dividend Discount group reads lowest at ¥1.36, and 15 of the 17 models stay below the price. Data coverage for this calculation is low.
Scenario range: ¥4.19 (bear) to ¥7.38 (bull), the price of ¥5.79 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 46/100 (below-average quality), in the Consumer Cyclical sector.
Mixed Growth: Spin-off in 2006: revenue and profit before it include the divested business. Growth is measured afresh from 2006.
Hefei Department Store Group Co Ltd reported revenue of 6.7B CNY in FY2025 versus 6.3B CNY in FY2021, a compound +1.4%/yr. Reported net income was 160M CNY in FY2025, compounding −3.0%/yr from FY2021.
Key figures
Market cap 4.5B CNY (≈ $678M) Small · P/E ratio 11.8 · P/S ratio 0.97 · EPS (TTM) ¥0.4900 · Dividend yield 1.1% · Net margin 6.2% · Return on equity 6.7% · Return on assets (EBIT) 2.6% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 28 out of 100 (low confidence).
What moves the price
The share trades about 44% below its 52-week high and 13% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at 10% fair-value upside, at −4%, 000417 screens richer than that median.
Fair Value models
Bear¥4.19Fair Value ¥5.54Bull¥7.38
Price ¥5.79 · Downside -4.4%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (¥0.3633 per share) are deliberately not added.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Best data coverage
Owner Earnings¥2.39¥3.04¥3.8877
Residual Income¥4.10¥4.07¥4.2176
EPV¥1.58¥1.69¥1.7873
All 17 models by family
DCF Models
Owner Earnings¥2.39¥3.04¥3.8877
Earnings-Based
Graham-Dodd¥1.40¥3.77¥4.9465
Lynch FV¥0.7400¥1.06¥1.3761
PEG = 1.0¥0.7400¥1.06¥1.3757
EPV¥1.58¥1.69¥1.7873
Dividend Discount
Gordon GGM¥0.8200¥1.50¥2.1067
DDM Multi-Stage¥0.8200¥1.21¥1.5867
Multiples
P/E Multiple¥3.39¥4.52¥5.6563
P/S Multiple¥2.62¥3.49¥4.3757
P/B Multiple¥4.43¥5.90¥7.3855
EV/EBIT¥2.77¥3.63¥4.4865
EV/EBITDA¥5.86¥7.74¥9.6367
EV/Revenue¥1.94¥2.68¥3.4253
Asset-Based
NCAV (Graham)¥2.36¥3.16¥4.7253
Economic Profit
Residual Income¥4.10¥4.07¥4.2176
ROIC Compounder¥1.58¥1.69¥1.7871
Growth Earnings
Growth-Adj P/E¥2.66¥3.81¥4.9567
The fair value above starts from this blend and is adjusted for a year distorted by one-off effects.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.55/100
Spin-off in 2006: revenue and profit before it include the divested business. Growth is measured afresh from 2006.
Revenue growth 1 year
−4.8%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+2.0%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+1.1%
Start year 2020 (pandemic). Over 10 years: −3.7% a year
Revenue growth 19 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+3.9%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
+1.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year+0.1%
Dividend (yield on the price)1.1%
Per share before 2006divided by the spin-off factor 1.32
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.0.1% vs −5.5%, picking up
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.5% → 3%
Pace: the 5-year rate starts in 2020 (pandemic)
⚠ Revenue per share shrinking 3.8%/yr over ~10Y (margins eroding too) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Compare Hefei Department Store Group Co Ltd with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Department Stores · 107 stocks
Beats the industry median on 5/14 measures
Overall it trails its industry peers.
Valuation
Quality Score46 · Bottom 25%
Fair Value upside−4.4% · Below median
Profitability
Return on equity (12 months)6.7% · Above median
Return on assets1.7% · Below median
Net margin (12 months)8.2% · Top 25%
Operating margin (12 months)5.0% · Below median
Growth and dividend
Revenue growth (quarter YoY)−1.7% · Below median
Dividend yield (12 months)1.1% · Below median
Balance sheet
Debt / equity0.14× · Above median
Valuation Multiplesvs Department Stores median · lower = cheaper
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). "Hefei Department Store Group Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/000417
Frequently asked questions
Is Hefei Department Store Group Co Ltd (000417) overvalued or undervalued?
As of Nov 5, 2026, our model estimates a fair value of ¥5.54 versus a price of ¥5.79, about 4% lower (fairly valued).
What is the fair value of 000417?
Our model-based fair value for Hefei Department Store Group Co Ltd is ¥5.54 (as of Nov 5, 2026), built from audited fundamentals. The current price: ¥5.79.
What is the quality score of 000417?
Hefei Department Store Group Co Ltd has a Quality Score of 46/100. 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 price target for Hefei Department Store Group Co Ltd (000417)?
Our model-based price target is the fair value of ¥5.54 (as of Nov 5, 2026) from 17 valuation models. Cautious scenario ¥4.19, optimistic scenario ¥7.38. It is a calculation from audited fundamentals, not an analyst target.
What is the Hefei Department Store Group Co Ltd stock forecast for 2026?
Our models put fair value at ¥5.54, about 4% lower versus a price of ¥5.79 (fairly valued). Cautious scenario ¥4.19, optimistic scenario ¥7.38. The calculation is refreshed regularly with new filings.
What is the revenue of Hefei Department Store Group Co Ltd (000417)?
Hefei Department Store Group Co Ltd reported trailing-twelve-month revenue of about 6.2B CNY (latest available figure, as of Nov 5, 2026).
Does Hefei Department Store Group Co Ltd pay a dividend?
Hefei Department Store Group Co Ltd currently shows a dividend yield of 1.12% relative to its recent price (as of Nov 5, 2026).
How much is the dividend of Hefei Department Store Group Co Ltd (000417) and when is the ex-dividend date?
Hefei Department Store Group Co Ltd pays a dividend of ¥0.065 per share a year, a dividend yield of 1.1%. The last ex-dividend date was Jul 10, 2026. A dividend has been paid every year since 2005. The payout ratio is 13.3% of earnings. Our assessment: Watch coverage. The dividend isn’t fully covered by free cash flow or earnings, part of it is funded from reserves or debt. Fine for now, but worth watching: if it stays uncovered, the dividend could be cut.
What is the intrinsic value of Hefei Department Store Group Co Ltd (000417)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Hefei Department Store Group Co Ltd it is ¥5.54 per share (as of Nov 5, 2026), against a price of ¥5.79. It is the blended result of 17 valuation models in 7 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings).
Is Hefei Department Store Group Co Ltd stock overvalued or undervalued in 2026?
As of Nov 5, 2026, 000417 trades above its calculated fair value: price ¥5.79, fair value ¥5.54, a gap of about −4% (fairly valued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 000417?
No. The price is what the market pays today (¥5.79); the fair value is what the company's own numbers justify (¥5.54). For Hefei Department Store Group Co Ltd the two are ¥0.2527 per share apart. That gap is exactly why we show both numbers side by side.
How much is Hefei Department Store Group Co Ltd worth?
The market values Hefei Department Store Group Co Ltd at about 4.5B CNY (market capitalisation, as of Nov 5, 2026). Per share that is ¥5.79; our models calculate a fair value of ¥5.54 per share.
What do the bullish and bearish scenarios say about 000417?
Our models span a range for Hefei Department Store Group Co Ltd: cautious scenario ¥4.19, base ¥5.54, optimistic ¥7.38 per share (as of Nov 5, 2026, price ¥5.79). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 000417?
Hefei Department Store Group Co Ltd trades at a price-to-earnings ratio of 11.8 (as of Nov 5, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥5.54 is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings: 24.5. Other multiples: PEG 0.8, P/B 1.0, P/S 1.0, EV/EBITDA 13.6.
What is the PEG ratio of 000417?
The PEG ratio of Hefei Department Store Group Co Ltd is 0.83 (P/E divided by earnings growth, as of Nov 5, 2026). That is below 1, so growth is priced more cheaply than the earnings multiple alone suggests.
How solid is the balance sheet of Hefei Department Store Group Co Ltd (000417)?
Balance-sheet figures for Hefei Department Store Group Co Ltd (as of Nov 5, 2026): return on equity 6.7%, debt of 0.14 per unit of equity. They feed the Quality Score of 46/100, which measures business quality independently of the share price.
How far is 000417 from its 52-week high?
Hefei Department Store Group Co Ltd trades at ¥5.79, about 44% below its 52-week high of ¥10.27 and 13% above the low of ¥5.12 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of ¥5.54 is for.
Which stocks are comparable to Hefei Department Store Group Co Ltd?
From the same area (Consumer Cyclical) we also value Falabella S.A, Dillard's, Inc, 99 Speed Mart Retail Holdings, Macy's, Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Hefei Department Store Group Co Ltd stock attractive at the current price?
The data as of Nov 5, 2026: price ¥5.79, calculated fair value ¥5.54 (−4%), Quality Score 46/100, from 17 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 000417 calculated?
We run Hefei Department Store Group Co Ltd through 17 models from 7 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of ¥5.54 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.0% above its aggregate fair value. Hefei Department Store Group Co Ltd itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Hefei Department Store Group Co Ltd (000417)?
The closing price on Nov 6, 2026 was ¥5.79. Our model-based fair value is ¥5.54, about 4% lower (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Hefei Department Store Group Co Ltd right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Where does the earnings growth of Hefei Department Store Group Co Ltd (000417) come from?
Earnings per share at Hefei Department Store Group Co Ltd grew −5.8 % a year from 2013 to 2024. Broken into its drivers: revenue per share −4.3 %, EBIT margin +0.1 %, tax rate −0.4 %, residual (interest, one-offs) −1.2 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Hefei Department Store Group Co Ltd
How large is the market capitalisation of Hefei Department Store Group Co Ltd (000417)?
The market capitalisation of Hefei Department Store Group Co Ltd is 4.5B CNY (≈ $678M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Hefei Department Store Group Co Ltd (000417)?
The price-to-sales ratio of Hefei Department Store Group Co Ltd is 0.97 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Hefei Department Store Group Co Ltd (000417)?
Earnings per share at Hefei Department Store Group Co Ltd are ¥0.4900 (price ÷ EPS = P/E 11.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Hefei Department Store Group Co Ltd (000417)?
The dividend yield of Hefei Department Store Group Co Ltd is 1.1% (payout 13.3%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Hefei Department Store Group Co Ltd (000417)?
The net margin of Hefei Department Store Group Co Ltd is 6.2% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Hefei Department Store Group Co Ltd (000417)?
The return on equity (ROE) of Hefei Department Store Group Co Ltd is 6.7% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Hefei Department Store Group Co Ltd (000417)?
On an EBIT basis the return on assets of Hefei Department Store Group Co Ltd is 2.6% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Hefei Department Store Group Co Ltd (000417)?
The operating margin of Hefei Department Store Group Co Ltd is 5.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Hefei Department Store Group Co Ltd (000417)?
Revenue at Hefei Department Store Group Co Ltd is growing −1.7% versus a year earlier (3y avg +2.0%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Hefei Department Store Group Co Ltd (000417)?
Earnings per share at Hefei Department Store Group Co Ltd are growing +245% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Hefei Department Store Group Co Ltd (000417) generate?
The free cash flow of Hefei Department Store Group Co Ltd is −326M CNY (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net cash does Hefei Department Store Group Co Ltd (000417) hold?
Hefei Department Store Group Co Ltd holds more cash than debt, 217M CNY net (fiscal year 2024). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Hefei Department Store Group Co Ltd in the live analysis
One click puts Hefei Department Store Group Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 5, 2026