Hoshine Silicon Ind Co Ltd (603260) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Hoshine Silicon Ind Co Ltd stock ¥48.02, price ¥30.01, upside +60.0%, quality 31 out of 100. Rating: strongly undervalued. Calculated from audited financials with 9 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 2, 2026.
How to read this chart
60‑month range ¥28.55 – ¥239.43 · fair‑value band ¥20.56 – ¥83.38 · the ¥30.01 price screens below the ¥48.02 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 2, 2026.
Follow Hoshine Silicon Ind Co in your weekly email
Every Wednesday you see whether Hoshine Silicon Ind 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.
Hoshine Silicon Industry Co., Ltd. engages in the production and sale of silicon-based materials in China and internationally.
Show moreShow less
It offers solar panels, including N-type monocrystalline high-efficiency bifacial modules; silicon metals, silicon metal powders, and fine silicon metal powders; and graphitized carbon electrodes.
The company also provides silicone monomers comprising methyltrichlorosilane, dimethyldichlorosilane, trimethylchlorosilane, and methyldichlorosilane; silane intermediates that include tetramethyldisiloxane, dimethylcyclosiloxane, hexamethylcyclotrisiloxane, octamethylcyclotetrasiloxane, and decamethylcyclopentasiloxane; methyl vinyl and liquid silicone rubbers; room temperature vulcanized silicone rubbers; acetic and neutral silicon sealants; silicon fluid, such as hydroxyl terminated polydimethylsiloxane linear, high boiling silicone oil, methyl hydrogen silicone fluid, polydimethylsiloxane, and vinyl terminated silicone fluid; and precipitated and fumed silica products.
Its products are used in aerospace, military, electronic communications, photovoltaic new energy, health care, automobile, and other applications. The company was incorporated in 2005 and is headquartered in Cixi, China.
Stock analysis
Hoshine Silicon Ind Co Ltd (603260) currently trades at ¥30.01, while our model-based Fair Value estimate is ¥48.02, implying the stock looks roughly 38% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of ¥39.57 per share, and 4 of the 9 models we run sit above the ¥30.01 price.
Bear case: the Asset-Based group reads lowest at ¥13.75, and 5 of the 9 models stay below the price. Data coverage for this calculation is medium.
Scenario range: ¥20.56 (bear) to ¥83.38 (bull), the price of ¥30.01 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 31/100 (below-average quality), in the Basic Materials sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Hoshine Silicon Ind Co Ltd reported revenue of 20.5B CNY in FY2025 versus 21.4B CNY in FY2021, a compound −1.1%/yr. Reported net income was −3.0B CNY in FY2025.
Key figures
Market cap 35.5B CNY (≈ $5.3B) Mid · P/S ratio 1.71 · EPS (TTM) ¥−1.93 · Dividend yield 3.6% · Net margin −10.9% · Return on equity −7.4% · Return on assets (EBIT) 10.3% (5-year average) · Operating margin 5.5%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 13 out of 100 (low confidence).
What moves the price
The share trades about 54% below its 52-week high and 5% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Basic Materials peers we cover trades at −25% fair-value upside, at 60%, 603260 screens cheaper than that median.
Fair Value models
Bear¥20.56Fair Value ¥48.02Bull¥83.38
Price ¥30.01 · Upside +60.0%
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.
Best data coverage
FCF DCF¥27.72¥62.87¥138.8471
Growth DCF¥26.79¥64.56¥122.5871
5Y EBITDA Exit¥16.94¥39.57¥68.7169
All 9 models by family
DCF Models
FCF DCF¥27.72¥62.87¥138.8471
5Y Revenue Exit¥2.17¥7.31¥13.1866
5Y EBITDA Exit¥16.94¥39.57¥68.7169
10Y Revenue Exit¥10.07¥18.32¥29.4163
10Y EBITDA Exit¥20.15¥42.65¥78.3863
Multiples
EV/EBITDA¥9.04¥17.56¥26.0964
Asset-Based
NCAV (Graham)¥10.26¥13.75¥20.5354
Growth DCF
Growth DCF¥26.79¥64.56¥122.5871
Rev-Margin DCF¥2.17¥7.74¥15.3765
The fair value above starts from this blend and is adjusted for a cyclical trough year.
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.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
−23.2%
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.
−4.7%
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.
+18.0%
Start year 2020 (pandemic). Over 10 years: +19.0% a year
Revenue growth 13 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.
+19.7%
’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.
17.6% (2020) → 1.8% (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
not computed
Growth Forecast
Price in line with expectations
The price assumes less growth than the company has delivered so far and about what analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+7.6%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+8.1%
Yearly sales growth analysts expect, extended to five years.
After inflation (China: IMF forecast 1.7% a year to 2030, 1.4% from 2016 to 2025) that is about +5.8% a year for the price and +6.4% for the forecasts.
Compare Hoshine Silicon Ind 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.Chemicals · 336 stocks
Beats the industry median on 4/12 measures
Overall it trails its industry peers.
Valuation
Quality Score31 · Bottom 25%
Fair Value upside+60.0% · Top 25%
Profitability
Return on assets−3.6% · Bottom 25%
Net margin (12 months)−10.9% · Bottom 25%
Operating margin (12 months)5.5% · Below median
Growth and dividend
Revenue growth (quarter YoY)13.4% · Below median
Dividend yield (12 months)3.6% · Top 25%
Balance sheet
Debt / equity0.55× · Highest 25%
Valuation Multiplesvs Chemicals median · lower = cheaper
P/B1.21× · Cheaper than median
P/S (12 months)1.70× · Pricier than median
Price / free cash flow (fiscal year)12.6× · Cheaper than median
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). "Hoshine Silicon Ind Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/603260
Frequently asked questions
Is Hoshine Silicon Ind Co Ltd (603260) overvalued or undervalued?
As of Nov 2, 2026, our model estimates a fair value of ¥48.02 versus a price of ¥30.01, about +60% upside (undervalued).
What is the fair value of 603260?
Our model-based fair value for Hoshine Silicon Ind Co Ltd is ¥48.02 (as of Nov 2, 2026), built from audited fundamentals. The current price: ¥30.01.
What is the quality score of 603260?
Hoshine Silicon Ind Co Ltd has a Quality Score of 31/100. 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 Hoshine Silicon Ind Co Ltd (603260)?
Our model-based price target is the fair value of ¥48.02 (as of Nov 2, 2026) from 9 valuation models. Cautious scenario ¥20.56, optimistic scenario ¥83.38. It is a calculation from audited fundamentals, not an analyst target.
What is the Hoshine Silicon Ind Co Ltd stock forecast for 2026?
Our models put fair value at ¥48.02, about +60% upside versus a price of ¥30.01 (undervalued). Cautious scenario ¥20.56, optimistic scenario ¥83.38. The calculation is refreshed regularly with new filings.
What is the revenue of Hoshine Silicon Ind Co Ltd (603260)?
Hoshine Silicon Ind Co Ltd reported trailing-twelve-month revenue of about 20.9B CNY (latest available figure, as of Nov 2, 2026).
Does Hoshine Silicon Ind Co Ltd pay a dividend?
Hoshine Silicon Ind Co Ltd currently shows a dividend yield of 3.63% relative to its recent price (as of Nov 2, 2026).
How much is the dividend of Hoshine Silicon Ind Co Ltd (603260)?
Hoshine Silicon Ind Co Ltd has a dividend yield of 3.6%.
What growth is priced into Hoshine Silicon Ind Co Ltd (603260)?
For today's price to be fair in a discounted-cash-flow model, Hoshine Silicon Ind Co Ltd would have to grow free cash flow by +7.6 % per year for five years (discount rate 9.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +18.0 % per year. As of Nov 2, 2026.
What discount rate (WACC) does the fair value of 603260 use?
Our models discount Hoshine Silicon Ind Co Ltd at 9.1 %: a base by market capitalisation (mid), damped by beta 0.34, country premium for China. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Hoshine Silicon Ind Co Ltd that is +7.6 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (9.1 %) and the same formula as our fair value.
How much growth has Hoshine Silicon Ind Co Ltd (603260) delivered so far?
Over the past 5 years revenue at Hoshine Silicon Ind Co Ltd grew +18.0 % a year. The price currently implies free-cash-flow growth of +7.6 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Hoshine Silicon Ind Co Ltd (603260) growing?
The median revenue growth in the sector is +9.8 % a year. That is the yardstick for the growth priced into Hoshine Silicon Ind Co Ltd (+7.6 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Hoshine Silicon Ind Co Ltd (603260)?
The free-cash-flow yield on the price is 7.95 %: that much free cash flow Hoshine Silicon Ind Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (9.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Hoshine Silicon Ind Co Ltd (603260)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Hoshine Silicon Ind Co Ltd it is ¥48.02 per share (as of Nov 2, 2026), against a price of ¥30.01. It is the blended result of 9 valuation models in 4 families (DCF Models, Multiples, Asset-Based, Growth DCF).
Is Hoshine Silicon Ind Co Ltd stock overvalued or undervalued in 2026?
As of Nov 2, 2026, 603260 trades below its calculated fair value: price ¥30.01, fair value ¥48.02, a gap of about +60% (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 603260?
No. The price is what the market pays today (¥30.01); the fair value is what the company's own numbers justify (¥48.02). For Hoshine Silicon Ind Co Ltd the two are ¥18.01 per share apart. That gap is exactly why we show both numbers side by side.
How much is Hoshine Silicon Ind Co Ltd worth?
The market values Hoshine Silicon Ind Co Ltd at about 35.5B CNY (market capitalisation, as of Nov 2, 2026). Per share that is ¥30.01; our models calculate a fair value of ¥48.02 per share.
What do the bullish and bearish scenarios say about 603260?
Our models span a range for Hoshine Silicon Ind Co Ltd: cautious scenario ¥20.56, base ¥48.02, optimistic ¥83.38 per share (as of Nov 2, 2026, price ¥30.01). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Hoshine Silicon Ind Co Ltd (603260)?
Balance-sheet figures for Hoshine Silicon Ind Co Ltd (as of Nov 2, 2026): return on equity −7.4%, debt of 0.55 per unit of equity. They feed the Quality Score of 31/100, which measures business quality independently of the share price.
How far is 603260 from its 52-week high?
Hoshine Silicon Ind Co Ltd trades at ¥30.01, about 54% below its 52-week high of ¥65.50 and 5% above the low of ¥28.55 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of ¥48.02 is for.
Which stocks are comparable to Hoshine Silicon Ind Co Ltd?
From the same area (Basic Materials) we also value BASF SE, Saudi Basic Industries Corporation, Dow Inc, Ningxia Baofeng Energy Group, 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 Hoshine Silicon Ind Co Ltd stock attractive at the current price?
The data as of Nov 2, 2026: price ¥30.01, calculated fair value ¥48.02 (+60%), Quality Score 31/100, from 9 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 603260 calculated?
We run Hoshine Silicon Ind Co Ltd through 9 models from 4 families: DCF Models, Multiples, Asset-Based, Growth DCF. Every model gets the same audited fundamentals; the fair value of ¥48.02 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. Hoshine Silicon Ind Co Ltd currently trades 38% 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 Hoshine Silicon Ind Co Ltd (603260)?
The closing price on Nov 6, 2026 was ¥30.01. Our model-based fair value is ¥48.02, about +60% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Hoshine Silicon Ind Co Ltd right now?
The large discount to fair value meets weak quality (31/100). That raises the risk this is a value trap rather than a bargain. The model range is unusually wide (¥20.56 to ¥83.38). The outcome hinges heavily on assumptions, so read the point estimate with caution.
Where does the earnings growth of Hoshine Silicon Ind Co Ltd (603260) come from?
Earnings per share at Hoshine Silicon Ind Co Ltd grew +31.7 % a year from 2013 to 2024. Broken into its drivers: revenue per share +21.9 %, EBIT margin +10.1 %, tax rate −0.1 %, residual (interest, one-offs) −1.7 %. 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 Hoshine Silicon Ind Co Ltd
How large is the market capitalisation of Hoshine Silicon Ind Co Ltd (603260)?
The market capitalisation of Hoshine Silicon Ind Co Ltd is 35.5B CNY (≈ $5.3B). 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 Hoshine Silicon Ind Co Ltd (603260)?
The price-to-sales ratio of Hoshine Silicon Ind Co Ltd is 1.71 (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 Hoshine Silicon Ind Co Ltd (603260)?
Earnings per share at Hoshine Silicon Ind Co Ltd are ¥−1.93. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Hoshine Silicon Ind Co Ltd (603260)?
The dividend yield of Hoshine Silicon Ind Co Ltd is 3.6%. 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 Hoshine Silicon Ind Co Ltd (603260)?
The net margin of Hoshine Silicon Ind Co Ltd is −10.9% (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 Hoshine Silicon Ind Co Ltd (603260)?
The return on equity (ROE) of Hoshine Silicon Ind Co Ltd is −7.4% (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 Hoshine Silicon Ind Co Ltd (603260)?
On an EBIT basis the return on assets of Hoshine Silicon Ind Co Ltd is 10.3% (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 Hoshine Silicon Ind Co Ltd (603260)?
The operating margin of Hoshine Silicon Ind Co Ltd is 5.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Hoshine Silicon Ind Co Ltd (603260)?
Revenue at Hoshine Silicon Ind Co Ltd is growing +13.4% versus a year earlier (3y avg −4.7%). 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 Hoshine Silicon Ind Co Ltd (603260)?
Earnings per share at Hoshine Silicon Ind Co Ltd are growing −68.2% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Hoshine Silicon Ind Co Ltd (603260) carry?
The net debt of Hoshine Silicon Ind Co Ltd is 19.6B CNY (fiscal year 2025, ≈ 6.9 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 Hoshine Silicon Ind Co Ltd in the live analysis
One click puts Hoshine Silicon Ind Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 2, 2026