Easyhome New Retail Group (000785) Fair Value & Analysis
Consumer Cyclical · CN · Market cap 14.4B CNY
Fair value as of: Jul 21, 2026
From 13 valuation models · updated 20 days ago
Fair value updated Jul 21, 2026, revised from ¥3.70 to ¥1.37 (−63.0%) since Jun 25, 2026. Share price +12.6% over the past month.
Below-average quality, and screening another 39% overvalued on our models.
What matters now
- The price sits above even our optimistic bull case (¥1.82). The favourable scenario is already priced in.
- Solid but not exceptional quality (47/100) and above fair value, neither a clear bargain nor a standout compounder.
- A fairly wide model range (¥0.9200 to ¥1.82) leaves room in how you read the outcome.
Price vs Fair Value (5 years)
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 21, 2026.
How to read this chart
60‑month range ¥1.98 – ¥6.67 · fair‑value band ¥0.9200 – ¥1.82 · the ¥2.23 price screens above the ¥1.37 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 21, 2026.
Analysis
Easyhome New Retail Group (000785) currently trades at ¥2.23, while our model-based Fair Value estimate is ¥1.37, implying the stock looks roughly 38.6% overvalued today. The Quality Score stands at 47/100 (below-average 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, Easyhome New Retail Group generated revenue of 10.4B CNY at a net margin of -11.1%. Revenue declined 23.8% year over year. It earns a return on equity of -5.8%. Net debt stands at 2.7B CNY. Fundamentals as of Jul 21, 2026
Our scenario range runs from ¥0.9200 (bear case) to ¥1.82 (bull case); at ¥2.23, 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 41% below its 52-week high and 1% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 50% fair-value upside, at -39%, 000785 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.
All 13 models by family
Widest divergence: DCF Models (¥3.63) versus Earnings-Based (¥0.3400). Highest evidence: Growth DCF (80).
Key figures & financial health
More key figures
Figures from reported company fundamentals · as of Jul 21, 2026. TTM = trailing twelve months.
Quality Score breakdown
Of which business quality 46 · Market factors (momentum, volatility) 27
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
Easyhome New Retail Group Corporation Limited, together with its subsidiaries, operates and manages chain stores in China. It operates in five segments: Leasing and Franchising Business; Decoration; Merchandise Sales; Financial; and Other.
Full company description
Easyhome New Retail Group Corporation Limited, together with its subsidiaries, operates and manages chain stores in China. It operates in five segments: Leasing and Franchising Business; Decoration; Merchandise Sales; Financial; and Other. The company offers home furnishing store operation, leasing, management, and franchising services; home decoration services, such as personalized customization, mansion design, whole decoration packages, and partial renovation, etc.; financing, guarantee, and factoring services; AI design tools; digital solutions and precision marketing services, including live broadcasting, studio photography, and AIGC for home furnishing merchants; and other services. It also sells home building products; decoration and department store supplies; and electronic products, such as smart wearable devices, phones, robots, operating systems, and life service platforms, as well as engages in investment management, property leasing, small loan, software technology development, and wholesale and retail activities. In addition, the company operates digital platforms, such as Juran Designer, Juran Smart Home, and Dongwo; and a vocational skills training school focused on training home service, customized home furnishing, and smart home service technicians. Further, it owns, leases, and franchises shopping malls and modern department stores under Zhongshang World brand; and general, campus, and micro supermarkets. Easyhome New Retail Group Corporation Limited was founded in 1990 and is based in Beijing, China.
Company description, as reported by the company or data provider.
Revenue & earnings trend
FY2021 – FY2025 · reported fiscal years
Easyhome New Retail Group reported revenue of ¥11.1B in FY2025 versus ¥13.1B in FY2021, a compound −3.9%/yr. Reported net income was −¥999M in FY2025.
000785 screens 39% overvalued. Compare with Falabella S.A →
Peer Group
Department Stores · 127 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.
Valuation Multiples vs Department Stores median · lower = cheaper
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: 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.
ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.
Similar stocks
10 more Department Stores stocks, each showing price versus our Fair Value estimate (as of Jul 21, 2026).
| Stock | Price | Fair Value | vs Fair Value |
|---|---|---|---|
| Falabella S.A FALABELLA | 5,875 CLP | 8,880 CLP | +51% |
| El Puerto de Liverpool, S.A. LIVEPOLC1 | 99.62 MXN | 263.70 MXN | +165% |
| 99 Speed Mart Retail Holdings 5326 | 3.70 MYR | 1.45 MYR | -61% |
| Cencosud S.A CENCOSUD | 2,040 CLP | 2,516 CLP | +23% |
| Vishal Mega Mart Limited VMM | ₹113.94 | ₹37.39 | -67% |
| SHINSEGAE Inc 004170 | 610,000 KRW | 200,259 KRW | -67% |
| Organización Soriana, S. A. B. de C. V., SORIANAB | 30.04 MXN | 59.59 MXN | +98% |
| Lotte Shopping Co 023530 | 155,300 KRW | 81,725 KRW | -47% |
| Lojas Renner S.A LREN3 | R$14.10 | R$33.36 | +137% |
| La Comer, S.A. LACOMERUBC | 34.37 MXN | 51.49 MXN | +50% |
Compare Easyhome New Retail Group with another stock
Price, fair value, quality and upside side by side.
Explore undervalued stocks
More undervalued Consumer Cyclical stocks →
Frequently asked questions
Is Easyhome New Retail Group (000785) overvalued or undervalued?
What is the fair value of 000785?
What is the quality score of 000785?
What is the revenue of Easyhome New Retail Group (000785)?
What is the net profit margin of 000785?
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.
Track Easyhome New Retail Group 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.