5I5j Holding Group Co Ltd (000560) fair value: what the stock is really worth
As of Sep 22, 2026: fair value of 5I5j Holding Group Co Ltd ¥3.86, price ¥3.51, upside +10.0%, quality 61 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch 5I5j Holding Group Co Ltd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
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, dashed = 300-day average. As of Sep 23, 2026.
How to read this chart
60‑month range ¥1.45 – ¥5.02 · the ¥3.51 price screens below the ¥3.86 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 23, 2026.
Follow 5I5j Holding Group Co in your weekly email
Every Wednesday you see whether 5I5j Holding 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.
5i5j Holding Group Co., Ltd. provides real estate brokerage services in China and internationally. It provides also offers housing asset management, commercial asset management, and post-house derivative services.
Show more
5i5j Holding Group Co., Ltd. provides real estate brokerage services in China and internationally. It provides also offers housing asset management, commercial asset management, and post-house derivative services. The company offers digital smart products, such as online real estate dictionary, VR viewing, smart recommendation, IM tools, broker operation platform, online signing, smart customer service, and other digital smart products. In addition, it is involved in the second-hand housing brokerage business includes buying and selling brokerage and leasing brokerage services. Further, the company provides housing asset management services under the Xiangyu brand. The company was formerly known as Kunming Sinobright (Group) Co., Ltd. and changed its name to 5i5j Holding Group Co., Ltd. in April 2018. 5i5j Holding Group Co., Ltd. was founded in 1959 and is headquartered in Beijing, China.
Stock analysis
5I5j Holding Group Co Ltd (000560) currently trades at ¥3.51, while our model-based Fair Value estimate is ¥3.86, implying the stock looks roughly 9.1% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of ¥21.83 per share, and 11 of the 26 models we run sit above the ¥3.51 price.
Bear case: the Earnings-Based group reads lowest at ¥0.5900, and 15 of the 26 models stay below the price. Evidence for this calculation is low.
Quality & growth
The Quality Score stands at 61/100 (solid quality), in the Real Estate sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
5I5j Holding Group Co Ltd reported revenue of 12.5B CNY in FY2024 versus 9.6B CNY in FY2020, a compound +7.0%/yr. Reported net income was 73.4M CNY in FY2024, compounding −30.4%/yr from FY2020.
Key figures
Market cap 8.3B CNY (≈ $1.2B) · P/S ratio 0.56 · EPS (TTM) ¥−0.0400 · Net margin 0.6% · Return on equity −1.0% · Return on assets (EBIT) 0.0% · Operating margin −4.7% · Revenue (TTM) 9.8B CNY.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 28 out of 100 (medium confidence).
What moves the price
The share trades about 3% below its 52-week high and 76% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at −37% fair-value upside, at 10%, 000560 screens cheaper than that median.
Fair Value models
Bear ¥3.86Fair Value ¥3.86Bull ¥3.86
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single 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 ⓘEvidence = 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.54/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+3.7%
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.
+1.6%
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.
+2.3%
Revenue growth 34 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.
+13.7%
’13
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
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.
−35.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year−35.1%
Dividend (yield on the price)0.0%
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.−35% vs −13%, slowing
Profit margin 2018 to 2023 ⓘ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.9% → −7%
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
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).
−37.2%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (China: IMF forecast 1.7% a year to 2030, 1.4% from 2016 to 2025) that is about −38.2% a year for the price.
Compare 5I5j Holding 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.Real Estate Services · 547 stocks
Beats the industry median on 6/11 measures
A mixed picture versus its industry peers.
Valuation
Quality Score62 · Top 25%
Fair Value upside+10% · Above median
Profitability
Return on assets−2% · Bottom 25%
Net margin (TTM)−1% · Bottom 25%
Operating margin (TTM)−5% · Bottom 25%
Growth and dividend
Revenue growth−23% · Bottom 25%
Dividend yield (TTM)0.0% · Bottom 25%
Balance sheet
Debt / equity0.09× · Below median
Valuation Multiplesvs Real Estate Services 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). "5I5j Holding Group Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/000560
Frequently asked questions
Is 5I5j Holding Group Co Ltd (000560) overvalued or undervalued?
As of Sep 23, 2026, our model estimates a fair value of ¥3.86 versus a price of ¥3.51, about +10% upside (undervalued).
What is the fair value of 000560?
Our model-based fair value for 5I5j Holding Group Co Ltd is ¥3.86 (as of Sep 23, 2026), built from audited fundamentals. The current price: ¥3.51.
What is the quality score of 000560?
5I5j Holding Group Co Ltd has a Quality Score of 61/100. 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 5I5j Holding Group Co Ltd (000560)?
Our model-based price target is the fair value of ¥3.86 (as of Sep 23, 2026) from 26 valuation models. It is a calculation from audited fundamentals, not an analyst target.
What is the 5I5j Holding Group Co Ltd stock forecast for 2026?
Our models put fair value at ¥3.86, about +10% upside versus a price of ¥3.51 (undervalued). The calculation is refreshed regularly with new filings.
What is the revenue of 5I5j Holding Group Co Ltd (000560)?
5I5j Holding Group Co Ltd reported trailing-twelve-month revenue of about 9.8B CNY (latest available figure, as of Sep 23, 2026).
What growth is priced into 5I5j Holding Group Co Ltd (000560)?
For today's price to be fair in a discounted-cash-flow model, 5I5j Holding Group Co Ltd would have to grow free cash flow by -37.2 % per year for five years (discount rate 9.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +2.3 % per year. As of Sep 23, 2026.
What discount rate (WACC) does the fair value of 000560 use?
Our models discount 5I5j Holding Group Co Ltd at 9.4 %: a base by market capitalisation (mid), damped by beta 0.62, 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 5I5j Holding Group Co Ltd that is -37.2 % per year a year over ten years, using the same discount rate (9.4 %) and the same formula as our fair value.
How much growth has 5I5j Holding Group Co Ltd (000560) delivered so far?
Over the past 5 years revenue at 5I5j Holding Group Co Ltd grew +2.3 % a year. The price currently implies -37.2 % per year free-cash-flow growth a 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 5I5j Holding Group Co Ltd (000560) growing?
The median revenue growth in the sector is +2.5 % a year. That is the yardstick for the growth priced into 5I5j Holding Group Co Ltd (-37.2 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of 5I5j Holding Group Co Ltd (000560)?
The free-cash-flow yield on the price is 49.64 %: that much free cash flow 5I5j Holding Group Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (9.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of 5I5j Holding Group Co Ltd (000560)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For 5I5j Holding Group Co Ltd it is ¥3.86 per share (as of Sep 23, 2026), against a price of ¥3.51. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is 5I5j Holding Group Co Ltd stock overvalued or undervalued in 2026?
As of Sep 23, 2026, 000560 trades below its calculated fair value: price ¥3.51, fair value ¥3.86, a gap of about +10% (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 000560?
No. The price is what the market pays today (¥3.51); the fair value is what the company's own numbers justify (¥3.86). For 5I5j Holding Group Co Ltd the two are ¥0.3510 per share apart. That gap is exactly why we show both numbers side by side.
How much is 5I5j Holding Group Co Ltd worth?
The market values 5I5j Holding Group Co Ltd at about 8.3B CNY (market capitalisation, as of Sep 23, 2026). Per share that is ¥3.51; our models calculate a fair value of ¥3.86 per share.
How solid is the balance sheet of 5I5j Holding Group Co Ltd (000560)?
Balance-sheet figures for 5I5j Holding Group Co Ltd (as of Sep 23, 2026): return on equity −1.0%, debt of 0.09 per unit of equity. They feed the Quality Score of 61/100, which measures business quality independently of the share price.
How far is 000560 from its 52-week high?
5I5j Holding Group Co Ltd trades at ¥3.51, about 3% below its 52-week high of ¥3.62 and 76% above the low of ¥2.00 (as of Sep 22, 2026). Distance from the high says nothing about value: that is what the fair value of ¥3.86 is for.
Which stocks are comparable to 5I5j Holding Group Co Ltd?
From the same area (Real Estate) we also value CBRE Group, Vonovia SE, Cellnex Telecom, S.A, KE Holdings, 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 5I5j Holding Group Co Ltd stock attractive at the current price?
The data as of Sep 23, 2026: price ¥3.51, calculated fair value ¥3.86 (+10%), Quality Score 61/100, from 26 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 000560 calculated?
We run 5I5j Holding Group Co Ltd through 26 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of ¥3.86, 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 14.1 % above its aggregate fair value. 5I5j Holding Group Co Ltd currently trades 10 % 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 5I5j Holding Group Co Ltd (000560)?
The closing price on Sep 22, 2026 was ¥3.51. Our model-based fair value is ¥3.86, about +10% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with 5I5j Holding Group Co Ltd right now?
The price is below even our cautious bear case (¥3.86). The market is more pessimistic than our downside scenario. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual. As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Key figures of 5I5j Holding Group Co Ltd
How large is the market capitalisation of 5I5j Holding Group Co Ltd (000560)?
The market capitalisation of 5I5j Holding Group Co Ltd is 8.3B CNY (≈ $1.2B). 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 5I5j Holding Group Co Ltd (000560)?
The price-to-sales ratio of 5I5j Holding Group Co Ltd is 0.56 (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 5I5j Holding Group Co Ltd (000560)?
Earnings per share at 5I5j Holding Group Co Ltd are ¥−0.0400. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of 5I5j Holding Group Co Ltd (000560)?
The net margin of 5I5j Holding Group Co Ltd is 0.6% (fiscal year 2024). 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 5I5j Holding Group Co Ltd (000560)?
The return on equity (ROE) of 5I5j Holding Group Co Ltd is −1.0% (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 5I5j Holding Group Co Ltd (000560)?
On an EBIT basis the return on assets of 5I5j Holding Group Co Ltd is 0.0% (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 5I5j Holding Group Co Ltd (000560)?
The operating margin of 5I5j Holding Group Co Ltd is −4.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at 5I5j Holding Group Co Ltd (000560)?
Revenue at 5I5j Holding Group Co Ltd is growing −23.4% versus a year earlier (3y avg +1.6%). 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 5I5j Holding Group Co Ltd (000560)?
Earnings per share at 5I5j Holding Group Co Ltd are growing −14.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does 5I5j Holding Group Co Ltd (000560) carry?
The net debt of 5I5j Holding Group Co Ltd is 3.0B CNY (fiscal year 2024, ≈ 0.7 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 5I5j Holding Group Co Ltd in the live analysis
One click puts 5I5j Holding Group Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
