EN DE

Fiyta Holdings Ltd (000026) Fair Value & Analysis

Consumer Cyclical · CN · Market cap 8.1B CNY

FH Fiyta Holdings Ltd 000026 · SHE
Price¥21.16
Fair Value¥6.03
Upside-71.5%
Quality66/100
Watch Fiyta Holdings Ltd for free, get notified when fair value or trend changes. Watch for free

Strengths

Low debt · generates free cash flow

Risks

!Trades 72% ABOVE our fair value of ¥6.03
!Weak Growth
!Thin margins · 3.0% net margin
!Trails peers (4/14)
Weak Growth
Thin margins · 3.0% net margin
Low debt · generates free cash flow
0.63% dividend yield
Trails peers (4/14)
Narrow moat 33/100
Evidence: High Range ¥3.95 – ¥6.58 Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated 8 days ago

Share price +32.7% over the past month.

A solid business, but screening 72% overvalued on our models.

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 (¥6.58). The favourable scenario is already priced in.
  • Solid but not exceptional quality (66/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥26.89 ¥7.42 Fair Value ¥6.03 Mar 2021 Aug 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 ¥7.42 – ¥26.89 · fair‑value band ¥3.95 – ¥6.58 · the ¥21.16 price screens above the ¥6.03 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

Fiyta Holdings Ltd (000026) currently trades at ¥21.16, while our model-based Fair Value estimate is ¥6.03, implying the stock looks roughly 71.5% overvalued today. The Quality Score stands at 66/100 (solid quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Fiyta Holdings Ltd generated revenue of 3.6B CNY at a net margin of 3.0%. Revenue grew 7.0% year over year. It earns a return on equity of 3.1%. The balance sheet holds a net cash position of 556M CNY. Fundamentals as of Aug 13, 2026

Our scenario range runs from ¥3.95 (bear case) to ¥6.58 (bull case); at ¥21.16, 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 23% below its 52-week high and 91% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -6% fair-value upside, at -72%, 000026 screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted 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.

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
Growth DCF ¥16.20 ¥23.36 ¥33.42 80
Residual Income ¥6.51 ¥6.33 ¥5.19 76
Rev-Margin DCF ¥8.67 ¥11.25 ¥14.38 74
All 26 models by family
DCF Models
FCF DCF ¥16.08 ¥24.39 ¥36.94 38
Owner Earnings ¥6.71 ¥9.59 ¥13.95 31
5Y Revenue Exit ¥8.67 ¥11.04 ¥13.85 39
5Y EBITDA Exit ¥10.61 ¥14.76 ¥19.51 41
5Y P/E Exit ¥9.10 ¥11.86 ¥14.69 38
10Y Revenue Exit ¥11.18 ¥14.05 ¥17.60 36
10Y EBITDA Exit ¥12.49 ¥16.60 ¥21.91 37
10Y P/E Exit ¥11.54 ¥14.61 ¥18.23 35
Earnings-Based
Graham-Dodd ¥1.63 ¥5.64 ¥7.58 54
Lynch FV ¥1.31 ¥1.87 ¥2.43 50
PEG = 1.0 ¥1.31 ¥1.87 ¥2.43 46
EPV ¥3.89 ¥4.23 ¥4.52 59
Dividend Discount
Gordon GGM ¥4.00 ¥7.97 ¥12.08 70
DDM Multi-Stage ¥4.00 ¥6.84 ¥8.42 61
Multiples
P/E Multiple ¥3.95 ¥5.26 ¥6.58 63
P/S Multiple ¥3.05 ¥4.06 ¥5.08 58
P/B Multiple ¥3.05 ¥4.06 ¥5.08 55
EV/EBIT ¥6.15 ¥7.63 ¥9.10 53
EV/EBITDA ¥8.28 ¥10.47 ¥12.66 54
EV/Revenue ¥4.71 ¥5.99 ¥7.27 43
Asset-Based
NCAV (Graham) ¥4.57 ¥6.12 ¥9.14 50
Growth DCF
Growth DCF ¥16.20 ¥23.36 ¥33.42 80
Rev-Margin DCF ¥8.67 ¥11.25 ¥14.38 74
Economic Profit
Residual Income ¥6.51 ¥6.33 ¥5.19 76
ROIC Compounder ¥3.89 ¥4.23 ¥4.52 72
Growth Earnings
Growth-Adj P/E ¥3.37 ¥4.82 ¥6.26 68

Widest divergence: DCF Models (¥14.05) versus Earnings-Based (¥1.87). Highest evidence: Growth DCF (80).

Notify me when 000026 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 3.6B CNY
Revenue growth (YoY) +7.0%
Net margin 3.0%
Return on equity 3.1%
Free cash flow 472M CNY FY2025
P/E ratio 78.6 as of Jun 16, 2026
More key figures
Operating margin 8.4%
EPS (TTM) ¥0.2600
Dividend yield 0.6%
EPS growth (YoY) +43.5%
Net cash 556M CNY FY2025

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

Quality Score breakdown

Overall quality 66/100

Of which business quality 67 · Market factors (momentum, volatility) 40

Profitability 41
Margins and returns on capital today
Quality Growth 27
Are margins and returns improving?
Cashflow 77
Earnings quality: real cash, not paper profit
Fin. Strength 78
Balance sheet, leverage, solvency risk
Investment 97
Disciplined investing over empire-building
Low Volatility 32
Calm price path (market factor)
Momentum 39
Price trend over the last 3–12 months (market factor)
52W Momentum 52
Distance to the 52-week high (market factor)
Net Issuance 91
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.

About the company

FIYTA Precision Technology Co., Ltd., together with its subsidiaries, engages in the research, design, development, manufacture, sale, retail, and servicing of watches under the FIYTA, MOONYANG, JONAS & VERUS, Emile Chouriet, Beijing, and Jeep brands in China.

Full company description

FIYTA Precision Technology Co., Ltd., together with its subsidiaries, engages in the research, design, development, manufacture, sale, retail, and servicing of watches under the FIYTA, MOONYANG, JONAS & VERUS, Emile Chouriet, Beijing, and Jeep brands in China. The company is involved in the design and manufacture of high-precision clocks, watch spares, and accessories; the production, machining, and technical development of precision spares and accessories for optical communication, laser, electronics, medical devices, and other industries; and the provision of customized product machining services. It also offers smartwatches and technical services. In addition, the company engages in the manufacture of timing instruments and wearable intelligent devices; jewelry wholesale and retail; non-residential real estate leasing; professional design services; and the sale of household electrical appliances and satellite mobile communication terminals. The company was formerly known as FIYTA Holdings Ltd. and changed its name to FIYTA Precision Technology Co., Ltd. in December 2019. FIYTA Precision Technology Co., Ltd. was founded in 1987 and is headquartered in Shenzhen, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Fiyta Holdings Ltd reported revenue of ¥3.5B in FY2025 versus ¥5.2B in FY2021, a compound −9.6%/yr. Reported net income was ¥87.3M in FY2025, compounding −31.1%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
3.5B CNY
Latest YoY
−11.0%
Avg. 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.
−6.9%
Avg. 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.
−3.7%
Avg. growth/yr (34Y) 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.
+12.4%
Revenue −9.6%/yr
FY21 ¥5.2B
FY22 ¥4.4B
FY23 ¥4.6B
FY24 ¥3.9B
FY25 ¥3.5B
Net income −31.1%/yr
FY21 ¥388M
FY22 ¥267M
FY23 ¥333M
FY24 ¥220M
FY25 ¥87.3M
Character of growth · EPS growth decomposed (2014-2025) +6.0 % p.a.
Revenue per share +2.7 pp

of which total revenue +2.7 pp · buybacks/dilution +0.0 pp

EBIT margin +5.4 pp
Tax rate −1.1 pp
Residual (interest, one-offs) −0.9 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

000026 screens 72% overvalued. Compare with Compagnie Financière Richemont SA →

Share or link this analysis
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). "Fiyta Holdings Ltd Fair Value". https://www.fairvalue-calculator.com/stock/000026

Peer Group

Luxury Goods · 135 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 66 · Top 25%
Fair Value upside −72% · Bottom 25%
Return on equity (TTM) 3% · Below median
Return on assets 3% · Below median
Net margin (TTM) 3% · Below median
Operating margin (TTM) 8% · Above median
Revenue growth 7% · Below median
Dividend yield (TTM) 0.6% · Bottom 25%
Debt / equity 0.00× · Lower than median

Valuation Multiples vs Luxury Goods median · lower = cheaper

P/E (TTM) 78.6× · Pricier than 75% of peers
P/B 2.44× · Pricier than median
P/S (TTM) 2.27× · Pricier than 75% of peers
P/FCF 2.6× · Cheaper than median
EV/EBITDA 37.8× · Pricier than 75% of peers

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 14
FUTURE35 · sector 42
PAST13 · sector 40
HEALTH100 · sector 99
DIVIDEND11 · sector 41

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

Stock Price Fair Value vs Fair Value
Compagnie Financière Richemont SA CFR CHF 185.45 CHF 118.46 -36%
Christian Dior SE DIO €423.60 €1,095 +159%
Kering SA KER €270.60 €56.23 -79%
Tapestry, Inc TPR $153.74 $19.95 -87%
Chow Tai Fook Jewellery Group 1929 HK$12.31 HK$11.51 -6%
Prada S.p.A 1913 HK$42.22 HK$64.07 +52%
Pandora A/S PNDORA kr 783.00 kr 1,424 +82%
Laopu Gold Co 6181 HK$359.20 HK$544.05 +51%
Kalyan Jewellers India Limited KALYANKJIL ₹595.10 ₹252.62 -58%
Henan Liliang Diamond Co 301071 ¥60.38 ¥9.24 -85%

Compare Fiyta Holdings Ltd with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Discover undervalued stocks

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 Evidence & backtest 34 years, survivorship-adjusted Financial calculators DCF, Graham, PEG and more

Frequently asked questions

Is Fiyta Holdings Ltd (000026) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ¥6.03 versus a price of ¥21.16, about −72% (overvalued).
What is the fair value of 000026?
Our model-based fair value for Fiyta Holdings Ltd is ¥6.03 (as of Aug 13, 2026), built from audited fundamentals. The current price: ¥21.16.
What is the quality score of 000026?
Fiyta Holdings Ltd has a Quality Score of 66/100. 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 Fiyta Holdings Ltd (000026)?
Fiyta Holdings Ltd reported trailing-twelve-month revenue of about 3.6B CNY (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 000026?
The net profit margin of Fiyta Holdings Ltd is about 3.0%, meaning it keeps roughly 3.0% of revenue as net income. Based on the latest reported figures.
Does Fiyta Holdings Ltd pay a dividend?
Fiyta Holdings Ltd currently shows a dividend yield of about 0.58% relative to its recent price (as of Aug 13, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Fiyta Holdings Ltd and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.