EN DE

Shenzhen Textile Holdings Co Ltd (000045) Fair Value & Analysis

Consumer Cyclical · CN · Market cap 5.1B CNY

ST Shenzhen Textile Holdings Co Ltd 000045 · SHE
Price¥10.06
Fair Value¥4.19
Upside-58.4%
Quality56/100
Watch Shenzhen Textile Holdings Co Ltd for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 2.2% net margin
Low debt · generates free cash flow
0.48% dividend yield
Trails peers (4/14)
Narrow moat 27/100
Evidence: Medium Range ¥3.14 – ¥5.24 Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated 3 days ago

Fair value updated Aug 13, 2026, revised from ¥2.99 to ¥4.19 (+40.1%) since Aug 12, 2026. Share price +8.3% over the past month.

A solid business, but screening 58% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥5.24). The favourable scenario is already priced in.
  • Solid but not exceptional quality (56/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥16.18 ¥6.06 Fair Value ¥4.19 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 ¥6.06 – ¥16.18 · fair‑value band ¥3.14 – ¥5.24 · the ¥10.06 price screens above the ¥4.19 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

Shenzhen Textile Holdings Co Ltd (000045) currently trades at ¥10.06, while our model-based Fair Value estimate is ¥4.19, implying the stock looks roughly 58.4% overvalued today. The Quality Score stands at 56/100 (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: medium).

Over the trailing twelve months, Shenzhen Textile Holdings Co Ltd generated revenue of 3.3B CNY at a net margin of 2.2%. Revenue grew 1.5% year over year. It earns a return on equity of 2.3%. The balance sheet holds a net cash position of 169M CNY. Fundamentals as of Aug 13, 2026

Our scenario range runs from ¥3.14 (bear case) to ¥5.24 (bull case); at ¥10.06, 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 38% below its 52-week high, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -7% fair-value upside, at -58%, 000045 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 ¥3.19 ¥4.95 ¥7.69 80
Residual Income ¥4.58 ¥4.40 ¥3.50 76
Rev-Margin DCF ¥4.51 ¥7.68 ¥11.62 74
All 26 models by family
DCF Models
FCF DCF ¥3.20 ¥5.08 ¥8.09 38
Owner Earnings ¥2.50 ¥3.92 ¥6.17 31
5Y Revenue Exit ¥4.51 ¥7.78 ¥12.18 39
5Y EBITDA Exit ¥10.16 ¥19.03 ¥30.06 41
5Y P/E Exit ¥3.24 ¥5.26 ¥7.48 38
10Y Revenue Exit ¥3.85 ¥6.73 ¥11.04 36
10Y EBITDA Exit ¥7.62 ¥14.64 ¥25.19 37
10Y P/E Exit ¥3.20 ¥4.96 ¥7.32 35
Earnings-Based
Graham-Dodd ¥1.02 ¥4.17 ¥5.67 54
Lynch FV ¥1.05 ¥1.49 ¥1.94 50
PEG = 1.0 ¥1.05 ¥1.49 ¥1.94 46
EPV ¥4.84 ¥5.53 ¥6.14 59
Dividend Discount
Gordon GGM ¥0.8100 ¥1.61 ¥2.44 70
DDM Multi-Stage ¥0.8100 ¥1.39 ¥1.70 61
Multiples
P/E Multiple ¥3.14 ¥4.19 ¥5.24 63
P/S Multiple ¥1.91 ¥2.54 ¥3.18 58
P/B Multiple ¥1.91 ¥2.54 ¥3.18 55
EV/EBIT ¥10.14 ¥13.39 ¥16.63 53
EV/EBITDA ¥15.16 ¥20.08 ¥24.99 54
EV/Revenue ¥5.33 ¥7.44 ¥9.55 43
Asset-Based
NCAV (Graham) ¥3.26 ¥4.37 ¥6.52 50
Growth DCF
Growth DCF ¥3.19 ¥4.95 ¥7.69 80
Rev-Margin DCF ¥4.51 ¥7.68 ¥11.62 74
Economic Profit
Residual Income ¥4.58 ¥4.40 ¥3.50 76
ROIC Compounder ¥4.84 ¥5.53 ¥6.14 72
Growth Earnings
Growth-Adj P/E ¥2.16 ¥3.09 ¥4.01 68

Widest divergence: DCF Models (¥5.26) versus Dividend Discount (¥1.39). Highest evidence: Growth DCF (80).

Notify me when 000045 reaches fair value

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

Key figures & financial health

Revenue (TTM) 3.3B CNY
Revenue growth (YoY) +1.5%
Net margin 2.2%
Return on equity 2.3%
Free cash flow 109M CNY FY2025
P/E ratio 71.3 as of Aug 12, 2026
More key figures
Operating margin 8.1%
EPS (TTM) ¥0.1400
Dividend yield 0.5%
EPS growth (YoY) +6.3%
Net cash 169M CNY FY2024

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

Quality Score breakdown

Overall quality 56/100

Of which business quality 55 · Market factors (momentum, volatility) 36

Profitability 24
Margins and returns on capital today
Quality Growth 42
Are margins and returns improving?
Cashflow 43
Earnings quality: real cash, not paper profit
Fin. Strength 75
Balance sheet, leverage, solvency risk
Investment 88
Disciplined investing over empire-building
Low Volatility 67
Calm price path (market factor)
Momentum 21
Price trend over the last 3–12 months (market factor)
52W Momentum 25
Distance to the 52-week high (market factor)
Net Issuance 77
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

Shenzhen Textile (Holdings) Co., Ltd., together with its subsidiaries, engages in the research and development, production, sale, and marketing of polarizers in China and internationally. It operates through two segments, Polarizer Business; and Property Leasing and Other.

Full company description

Shenzhen Textile (Holdings) Co., Ltd., together with its subsidiaries, engages in the research and development, production, sale, and marketing of polarizers in China and internationally. It operates through two segments, Polarizer Business; and Property Leasing and Other. The company offers polarizers for liquid crystal displays, TN, STN, TFT, OLED, 3D, dye films, optical film for touch screen, and other fields for use in televisions, laptops, monitors, vehicles, industrial controls, instruments and meters, smartphones, wearable devices, 3D glasses, and sunglasses. It is also involved in the textile and apparel business; operation and management of its own properties; and property leasing and management. Shenzhen Textile (Holdings) Co., Ltd. was founded in 1982 and is headquartered in Shenzhen, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Shenzhen Textile Holdings Co Ltd reported revenue of ¥3.2B in FY2025 versus ¥2.3B in FY2021, a compound +8.6%/yr. Reported net income was ¥68.4M in FY2025, compounding +5.3%/yr from FY2021.

Growth Quality 67/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
3.2B CNY
Latest YoY
−2.8%
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.
+4.5%
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.
+9.0%
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.
+8.1%
Revenue +8.6%/yr
FY21 ¥2.3B
FY22 ¥2.8B
FY23 ¥3.1B
FY24 ¥3.3B
FY25 ¥3.2B
Net income +5.3%/yr
FY21 ¥55.7M
FY22 ¥73.3M
FY23 ¥79.3M
FY24 ¥89.4M
FY25 ¥68.4M

000045 screens 58% overvalued. Compare with Tongkun Group →

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). "Shenzhen Textile Holdings Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/000045

Peer Group

Textile Manufacturing · 320 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 56 · Above median
Fair Value upside −58% · Below median
Return on equity (TTM) 2% · Below median
Return on assets 1% · Below median
Net margin (TTM) 2% · Below median
Operating margin (TTM) 8% · Above median
Revenue growth 2% · Above median
Dividend yield (TTM) 0.5% · Bottom 25%
Debt / equity 0.09× · Lower than median

Valuation Multiples vs Textile Manufacturing median · lower = cheaper

P/E (TTM) 71.3× · Pricier than 75% of peers
P/B 1.70× · Pricier than median
P/S (TTM) 1.55× · Pricier than median
P/FCF 6.9× · Pricier than 75% of peers
EV/EBITDA 13.9× · Pricier than median

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.

VALUE 0 · sector 8
FUTURE 8 · sector 0
PAST 9 · sector 15
HEALTH 96 · sector 95
DIVIDEND 10 · sector 35

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

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Textile Manufacturing stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Shenzhou International Group 2313 HK$42.10 HK$68.24 +62%
Tongkun Group 601233 ¥22.67 ¥14.53 -36%
Inner Mongolia ERDOS Resources Co 600295 ¥12.79 ¥14.35 +12%
Far Eastern New Century Corporation 1402 27.55 TWD 25.64 TWD -7%
K.P.R. Mill Limited KPRMILL ₹1,089 ₹467.49 -57%
HMT (Xiamen) New Technical Materials Co 603306 ¥71.55 ¥11.85 -83%
Vardhman Textiles Limited VTL ₹591.90 ₹437.53 -26%
Isiklar Enerji ve Yapi Holding IEYHO 174.20 TRY 324.31 TRY +86%
Ruentex Industries Ltd 2915 54.10 TWD 133.24 TWD +146%
Welspun Living Limited WELSPUNLIV ₹165.23 ₹47.77 -71%

Compare Shenzhen Textile Holdings Co 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 Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Shenzhen Textile Holdings Co Ltd (000045) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ¥4.19 versus a price of ¥10.06, about −58% (overvalued).
What is the fair value of 000045?
Our model-based fair value for Shenzhen Textile Holdings Co Ltd is ¥4.19 (as of Aug 13, 2026), built from audited fundamentals. The current price is ¥10.06.
What is the quality score of 000045?
Shenzhen Textile Holdings Co Ltd has a Quality Score of 56/100. 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 Shenzhen Textile Holdings Co Ltd (000045)?
Shenzhen Textile Holdings Co Ltd reported trailing-twelve-month revenue of about 3.3B CNY (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 000045?
The net profit margin of Shenzhen Textile Holdings Co Ltd is about 2.2%, meaning it keeps roughly 2.2% of revenue as net income. Based on the latest reported figures.
Does Shenzhen Textile Holdings Co Ltd pay a dividend?
Shenzhen Textile Holdings Co Ltd currently shows a dividend yield of about 0.45% 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 Shenzhen Textile Holdings Co 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.