Shirble Department Store Holdings China Ltd (0312) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Shirble Department Store Holdings China Ltd stock HK$0.10, price HK$0.04, upside +184.0%, quality 51 out of 100. Rating: strongly undervalued. Calculated from audited financials with 12 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 8, 2026.
How to read this chart
60‑month range HK$0.0200 – HK$0.4500 · fair‑value band HK$0.0878 – HK$0.1130 · the HK$0.0360 price screens below the HK$0.1022 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow Shirble Department Store Holdings China in your weekly email
Every Wednesday you see whether Shirble Department Store Holdings China 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.
Shirble Department Store Holdings (China) Limited, an investment holding company, engages in department store operations, property development, and community shopping mallsin the People's Republic of China. The company operates in two segments: Department Store Business and Others.
Show moreShow less
It provides property development, consulting, trading, decoration design, consulting services, construction and management, and software development services. It also operates community shopping malls. The company was founded in 1996 and is headquartered in Shenzhen, the People's Republic of China.
Shirble Department Store Holdings (China) Limited operates as a subsidiary of Shirble Department Store Limited.
Stock analysis
Shirble Department Store Holdings China Ltd (0312) currently trades at HK$0.0360, while our model-based Fair Value estimate is HK$0.1022, implying the stock looks roughly 65% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of HK$0.3700 per share, and 12 of the 12 models we run sit above the HK$0.0360 price.
Bear case: the Multiples group reads lowest at HK$0.1800, and 0 of the 12 models stay below the price. Data coverage for this calculation is low.
Scenario range: HK$0.0878 (bear) to HK$0.1130 (bull), the price of HK$0.0360 sits below 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 51/100 (solid quality), in the Consumer Cyclical sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Shirble Department Store Holdings China Ltd reported revenue of 186M CNY in FY2025 versus 230M CNY in FY2021, a compound −5.2%/yr. Reported net income was −93.9M CNY in FY2025.
Key figures
Market cap HK$89.8M (≈ $11.5M) Micro · P/S ratio 0.38 · Net margin −50.5% · Return on equity −13.8% · Return on assets (EBIT) −8.6% (5-year average) · Operating margin 13.0% · Revenue (TTM) 225M CNY · Revenue growth (YoY) +2.5%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 18 out of 100 (medium confidence).
What moves the price
The share trades about 62% 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 184%, 0312 screens cheaper than that median.
Fair Value models
BearHK$0.0878Fair Value HK$0.1022BullHK$0.1130
Price HK$0.0360 · Upside +184.0%
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.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.
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.23/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−18.1%
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.
−1.0%
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.
−18.6%
Start year 2020 (pandemic). Over 10 years: −18.2% a year
Revenue growth 18 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.
−8.9%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘ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.
5.4% (2020) → 36.5% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
Compare Shirble Department Store Holdings China 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 7/11 measures
Overall it ranks above its industry peers.
Valuation
Quality Score51 · Below median
Fair Value upside+183.9% · Top 25%
Profitability
Return on assets−6.0% · Bottom 25%
Net margin (12 months)−42.9% · Bottom 25%
Operating margin (12 months)13.0% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)2.5% · Above median
Balance sheet
Debt / equity0.32× · Highest 25%
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). "Shirble Department Store Holdings China Ltd Fair Value". https://www.fairvalue-calculator.com/stock/0312
Frequently asked questions
Is Shirble Department Store Holdings China Ltd (0312) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of HK$0.1022 versus a price of HK$0.0360, about +184% upside (undervalued).
What is the fair value of 0312?
Our model-based fair value for Shirble Department Store Holdings China Ltd is HK$0.1022 (as of Nov 8, 2026), built from audited fundamentals. The current price: HK$0.0360.
What is the quality score of 0312?
Shirble Department Store Holdings China Ltd has a Quality Score of 51/100. 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 Shirble Department Store Holdings China Ltd (0312)?
Our model-based price target is the fair value of HK$0.1022 (as of Nov 8, 2026) from 12 valuation models. Cautious scenario HK$0.0878, optimistic scenario HK$0.1130. It is a calculation from audited fundamentals, not an analyst target.
What is the Shirble Department Store Holdings China Ltd stock forecast for 2026?
Our models put fair value at HK$0.1022, about +184% upside versus a price of HK$0.0360 (undervalued). Cautious scenario HK$0.0878, optimistic scenario HK$0.1130. The calculation is refreshed regularly with new filings.
What is the revenue of Shirble Department Store Holdings China Ltd (0312)?
Shirble Department Store Holdings China Ltd reported trailing-twelve-month revenue of about 225M CNY (latest available figure, as of Nov 8, 2026).
What is the intrinsic value of Shirble Department Store Holdings China Ltd (0312)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Shirble Department Store Holdings China Ltd it is HK$0.1022 per share (as of Nov 8, 2026), against a price of HK$0.0360. It is the blended result of 12 valuation models in 6 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit).
Is Shirble Department Store Holdings China Ltd stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 0312 trades below its calculated fair value: price HK$0.0360, fair value HK$0.1022, a gap of about +184% (undervalued). 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 0312?
No. The price is what the market pays today (HK$0.0360); the fair value is what the company's own numbers justify (HK$0.1022). For Shirble Department Store Holdings China Ltd the two are HK$0.0662 per share apart. That gap is exactly why we show both numbers side by side.
How much is Shirble Department Store Holdings China Ltd worth?
The market values Shirble Department Store Holdings China Ltd at about HK$89.8M (market capitalisation, as of Nov 8, 2026). Per share that is HK$0.0360; our models calculate a fair value of HK$0.1022 per share.
What do the bullish and bearish scenarios say about 0312?
Our models span a range for Shirble Department Store Holdings China Ltd: cautious scenario HK$0.0878, base HK$0.1022, optimistic HK$0.1130 per share (as of Nov 8, 2026, price HK$0.0360). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Shirble Department Store Holdings China Ltd (0312)?
Balance-sheet figures for Shirble Department Store Holdings China Ltd (as of Nov 8, 2026): return on equity −13.8%, debt of 0.32 per unit of equity. They feed the Quality Score of 51/100, which measures business quality independently of the share price.
How far is 0312 from its 52-week high?
Shirble Department Store Holdings China Ltd trades at HK$0.0360, about 62% below its 52-week high of HK$0.0950 and 13% above the low of HK$0.0320 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of HK$0.1022 is for.
Which stocks are comparable to Shirble Department Store Holdings China 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 Shirble Department Store Holdings China Ltd stock attractive at the current price?
The data as of Nov 8, 2026: price HK$0.0360, calculated fair value HK$0.1022 (+184%), Quality Score 51/100, from 12 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 0312 calculated?
We run Shirble Department Store Holdings China Ltd through 12 models from 6 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit. Every model gets the same audited fundamentals; the fair value of HK$0.1022 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 13.3% above its aggregate fair value. Shirble Department Store Holdings China Ltd currently trades 65% below its own fair value, and the market average says nothing about that. 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 Shirble Department Store Holdings China Ltd (0312)?
The closing price on Nov 6, 2026 was HK$0.0360. Our model-based fair value is HK$0.1022, about +184% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Shirble Department Store Holdings China Ltd right now?
The price is below even our cautious bear case (HK$0.0878). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (51/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of Shirble Department Store Holdings China Ltd
How large is the market capitalisation of Shirble Department Store Holdings China Ltd (0312)?
The market capitalisation of Shirble Department Store Holdings China Ltd is HK$89.8M (≈ $11.5M). 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 Shirble Department Store Holdings China Ltd (0312)?
The price-to-sales ratio of Shirble Department Store Holdings China Ltd is 0.38 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the net margin of Shirble Department Store Holdings China Ltd (0312)?
The net margin of Shirble Department Store Holdings China Ltd is −50.5% (fiscal year 2025). 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 Shirble Department Store Holdings China Ltd (0312)?
The return on equity (ROE) of Shirble Department Store Holdings China Ltd is −13.8% (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 Shirble Department Store Holdings China Ltd (0312)?
On an EBIT basis the return on assets of Shirble Department Store Holdings China Ltd is −8.6% (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 Shirble Department Store Holdings China Ltd (0312)?
The operating margin of Shirble Department Store Holdings China Ltd is 13.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Shirble Department Store Holdings China Ltd (0312)?
Revenue at Shirble Department Store Holdings China Ltd is growing +2.5% versus a year earlier (3y avg −1.0%). 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 Shirble Department Store Holdings China Ltd (0312)?
Earnings per share at Shirble Department Store Holdings China Ltd are growing +21.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Shirble Department Store Holdings China Ltd (0312) generate?
The free cash flow of Shirble Department Store Holdings China Ltd is 57.2M 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 debt does Shirble Department Store Holdings China Ltd (0312) carry?
The net debt of Shirble Department Store Holdings China Ltd is 658M CNY (fiscal year 2025, ≈ 11.5 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Shirble Department Store Holdings China Ltd in the live analysis
One click puts Shirble Department Store Holdings China 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 8, 2026