Guangdong Shirongzhaoye Co Ltd (002016) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Guangdong Shirongzhaoye Co Ltd stock ¥3.99, price ¥3.90, upside +2.3%, quality 54 out of 100. Rating: fairly valued. 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 7, 2026.
How to read this chart
60‑month range ¥3.85 – ¥9.51 · fair‑value band ¥3.24 – ¥4.19 · the ¥3.90 price screens below the ¥3.99 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. As of Nov 7, 2026.
Follow Guangdong Shirongzhaoye Co in your weekly email
Every Wednesday you see whether Guangdong Shirongzhaoye 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.
Guangdong Shirongzhaoye Co., Ltd., together with its subsidiaries, engages in the development and operation of real estate properties, property leasing, sales, engineering construction, and heat production and supply in China.
Show moreShow less
It also engages in building construction, which includes housing construction, municipal public works construction, and decoration engineering construction.
In addition, the company operates in engineering, construction, landscaping, property management, real estate marketing, commodity trade, supply chain services, public utilities and other fields. Guangdong Shirongzhaoye Co., Ltd. was founded in 1998 and is headquartered in Zhuhai, China.
Stock analysis
Guangdong Shirongzhaoye Co Ltd (002016) currently trades at ¥3.90, while our model-based Fair Value estimate is ¥3.99, so the stock looks roughly fairly valued today (gap 2.3%).
Show more
Valuation
Bull case: the Multiples group reads highest at a median of ¥4.43 per share, and 4 of the 9 models we run sit above the ¥3.90 price.
Bear case: the Dividend Discount group reads lowest at ¥0.9300, and 5 of the 9 models stay below the price. Data coverage for this calculation is low.
Scenario range: ¥3.24 (bear) to ¥4.19 (bull), the price of ¥3.90 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 54/100 (solid quality), in the Real Estate sector.
Mixed Growth: Spin-off in 2005: revenue and profit before it include the divested business. Growth is measured afresh from 2005.
Guangdong Shirongzhaoye Co Ltd reported revenue of 1.6B CNY in FY2025 versus 2.4B CNY in FY2021, a compound −9.7%/yr. Reported net income was 137M CNY in FY2025, compounding −33.6%/yr from FY2021.
Key figures
Market cap 3.2B CNY (≈ $473M) Small · P/E ratio 17.7 · P/S ratio 2.31 · EPS (TTM) ¥0.2200 · Dividend yield 0.5% · Net margin 12.9% · Return on equity 4.0% · Return on assets (EBIT) 5.1% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (low confidence).
What moves the price
The share trades about 42% below its 52-week high and 1% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at 33% fair-value upside, at 2%, 002016 screens richer than that median.
Fair Value models
Bear¥3.24Fair Value ¥3.99Bull¥4.19
Price ¥3.90 · Upside +2.3%
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. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (¥0.1727 per share) are deliberately not added.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.
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.55/100
Spin-off in 2005: revenue and profit before it include the divested business. Growth is measured afresh from 2005.
Revenue growth 1 year
+61.1%
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.
+23.9%
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.
−11.7%
Start year 2020 (pandemic). Over 10 years: +1.6% a year
Revenue growth 20 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.
+15.5%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
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.
−29.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year−30.3%
Dividend (yield on the price)0.5%
Per share before 2005divided by the spin-off factor 1.3301
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.base effect: −30.3% / 7.6%
Profit margin 2020 to 2025 ⓘ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.40% → 11%
Compare Guangdong Shirongzhaoye 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 - Development · 489 stocks
Beats the industry median on 5/13 measures
Overall it trails its industry peers.
Valuation
Quality Score54 · Above median
Fair Value upside+2.3% · Below median
Profitability
Return on equity (12 months)4.0% · Below median
Return on assets1.8% · Below median
Net margin (12 months)12.9% · Above median
Operating margin (12 months)12.0% · Above median
Growth and dividend
Revenue growth (quarter YoY)−46.6% · Bottom 25%
Dividend yield (12 months)0.5% · Bottom 25%
Balance sheet
Debt / equity0.23× · Below median
Valuation Multiplesvs Real Estate - Development 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). "Guangdong Shirongzhaoye Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/002016
Frequently asked questions
Is Guangdong Shirongzhaoye Co Ltd (002016) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of ¥3.99 versus a price of ¥3.90, about +2% upside (fairly valued).
What is the fair value of 002016?
Our model-based fair value for Guangdong Shirongzhaoye Co Ltd is ¥3.99 (as of Nov 7, 2026), built from audited fundamentals. The current price: ¥3.90.
What is the quality score of 002016?
Guangdong Shirongzhaoye Co Ltd has a Quality Score of 54/100. 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 Guangdong Shirongzhaoye Co Ltd (002016)?
Our model-based price target is the fair value of ¥3.99 (as of Nov 7, 2026) from 9 valuation models. Cautious scenario ¥3.24, optimistic scenario ¥4.19. It is a calculation from audited fundamentals, not an analyst target.
What is the Guangdong Shirongzhaoye Co Ltd stock forecast for 2026?
Our models put fair value at ¥3.99, about +2% upside versus a price of ¥3.90 (fairly valued). Cautious scenario ¥3.24, optimistic scenario ¥4.19. The calculation is refreshed regularly with new filings.
What is the revenue of Guangdong Shirongzhaoye Co Ltd (002016)?
Guangdong Shirongzhaoye Co Ltd reported trailing-twelve-month revenue of about 1.4B CNY (latest available figure, as of Nov 7, 2026).
Does Guangdong Shirongzhaoye Co Ltd pay a dividend?
Guangdong Shirongzhaoye Co Ltd currently shows a dividend yield of 0.46% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of Guangdong Shirongzhaoye Co Ltd (002016) and when is the ex-dividend date?
Guangdong Shirongzhaoye Co Ltd pays a dividend of ¥0.018 per share a year, a dividend yield of 0.5%. The last ex-dividend date was Jun 25, 2026. The payout ratio is 8.2% of earnings. Our assessment: Token dividend. At a yield of 0.5% the dividend is symbolic. On paper it is not fully covered by earnings or free cash flow, but at this size that hardly matters: even scrapping it entirely would cost less than 0.5% a year, and coverage ratios on amounts this small swing with ordinary working-capital movements. Judge this company on its business, not on its dividend.
What is the intrinsic value of Guangdong Shirongzhaoye Co Ltd (002016)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Guangdong Shirongzhaoye Co Ltd it is ¥3.99 per share (as of Nov 7, 2026), against a price of ¥3.90. It is the blended result of 9 valuation models in 4 families (Dividend Discount, Multiples, Asset-Based, Economic Profit).
Is Guangdong Shirongzhaoye Co Ltd stock overvalued or undervalued in 2026?
As of Nov 7, 2026, 002016 trades below its calculated fair value: price ¥3.90, fair value ¥3.99, a gap of about +2% (fairly valued). 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 002016?
No. The price is what the market pays today (¥3.90); the fair value is what the company's own numbers justify (¥3.99). For Guangdong Shirongzhaoye Co Ltd the two are ¥0.0900 per share apart. That gap is exactly why we show both numbers side by side.
How much is Guangdong Shirongzhaoye Co Ltd worth?
The market values Guangdong Shirongzhaoye Co Ltd at about 3.2B CNY (market capitalisation, as of Nov 7, 2026). Per share that is ¥3.90; our models calculate a fair value of ¥3.99 per share.
What do the bullish and bearish scenarios say about 002016?
Our models span a range for Guangdong Shirongzhaoye Co Ltd: cautious scenario ¥3.24, base ¥3.99, optimistic ¥4.19 per share (as of Nov 7, 2026, price ¥3.90). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 002016?
Guangdong Shirongzhaoye Co Ltd trades at a price-to-earnings ratio of 17.7 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥3.99 is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings: 17.4. Other multiples: P/B 0.6, P/S 2.3, EV/EBITDA 16.1.
How solid is the balance sheet of Guangdong Shirongzhaoye Co Ltd (002016)?
Balance-sheet figures for Guangdong Shirongzhaoye Co Ltd (as of Nov 7, 2026): return on equity 4.0%, debt of 0.23 per unit of equity. They feed the Quality Score of 54/100, which measures business quality independently of the share price.
How far is 002016 from its 52-week high?
Guangdong Shirongzhaoye Co Ltd trades at ¥3.90, about 42% below its 52-week high of ¥6.75 and 1% above the low of ¥3.85 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of ¥3.99 is for.
Which stocks are comparable to Guangdong Shirongzhaoye Co Ltd?
From the same area (Real Estate) we also value Sun Hung Kai Properties Limited, China Resources Land Limited, CK Asset Holdings, DLF Limited, 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 Guangdong Shirongzhaoye Co Ltd stock attractive at the current price?
The data as of Nov 7, 2026: price ¥3.90, calculated fair value ¥3.99 (+2%), Quality Score 54/100, 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 002016 calculated?
We run Guangdong Shirongzhaoye Co Ltd through 9 models from 4 families: Dividend Discount, Multiples, Asset-Based, Economic Profit. Every model gets the same audited fundamentals; the fair value of ¥3.99 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. Guangdong Shirongzhaoye Co Ltd currently trades 2% 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 Guangdong Shirongzhaoye Co Ltd (002016)?
The closing price on Nov 6, 2026 was ¥3.90. Our model-based fair value is ¥3.99, about +2% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Guangdong Shirongzhaoye Co Ltd right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. 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.
Where does the earnings growth of Guangdong Shirongzhaoye Co Ltd (002016) come from?
Earnings per share at Guangdong Shirongzhaoye Co Ltd grew −7.1 % a year from 2013 to 2024. Broken into its drivers: revenue per share +0.5 %, EBIT margin −7.8 %, tax rate −0.5 %, residual (interest, one-offs) +0.8 %. 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 Guangdong Shirongzhaoye Co Ltd
How large is the market capitalisation of Guangdong Shirongzhaoye Co Ltd (002016)?
The market capitalisation of Guangdong Shirongzhaoye Co Ltd is 3.2B CNY (≈ $473M). 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 Guangdong Shirongzhaoye Co Ltd (002016)?
The price-to-sales ratio of Guangdong Shirongzhaoye Co Ltd is 2.31 (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 Guangdong Shirongzhaoye Co Ltd (002016)?
Earnings per share at Guangdong Shirongzhaoye Co Ltd are ¥0.2200 (price ÷ EPS = P/E 17.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Guangdong Shirongzhaoye Co Ltd (002016)?
The dividend yield of Guangdong Shirongzhaoye Co Ltd is 0.5% (payout 8.2%). 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 Guangdong Shirongzhaoye Co Ltd (002016)?
The net margin of Guangdong Shirongzhaoye Co Ltd is 12.9% (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 Guangdong Shirongzhaoye Co Ltd (002016)?
The return on equity (ROE) of Guangdong Shirongzhaoye Co Ltd is 4.0% (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 Guangdong Shirongzhaoye Co Ltd (002016)?
On an EBIT basis the return on assets of Guangdong Shirongzhaoye Co Ltd is 5.1% (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 Guangdong Shirongzhaoye Co Ltd (002016)?
The operating margin of Guangdong Shirongzhaoye Co Ltd is 12.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Guangdong Shirongzhaoye Co Ltd (002016)?
Revenue at Guangdong Shirongzhaoye Co Ltd is growing −46.6% versus a year earlier (3y avg +23.9%). 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 Guangdong Shirongzhaoye Co Ltd (002016)?
Earnings per share at Guangdong Shirongzhaoye Co Ltd are growing +261% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Guangdong Shirongzhaoye Co Ltd (002016) generate?
The free cash flow of Guangdong Shirongzhaoye Co Ltd is −147M CNY (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Guangdong Shirongzhaoye Co Ltd (002016) carry?
The net debt of Guangdong Shirongzhaoye Co Ltd is 275M CNY (fiscal year 2025). 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 Guangdong Shirongzhaoye Co Ltd in the live analysis
One click puts Guangdong Shirongzhaoye Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 7, 2026