EN DE

Shenzhen Huijie Group (002763) Fair Value & Analysis

Consumer Cyclical · CN · Market cap 3.1B CNY

SH Shenzhen Huijie Group 002763 · SHE
Price¥7.54
Fair Value¥2.94
Upside-61.0%
Quality73/100
Watch Shenzhen Huijie Group for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 1.8% net margin
generates free cash flow
Trails peers (4/13)
Narrow moat 23/100
Evidence: Medium Range ¥2.21 – ¥3.68 Share as image

Fair value as of: Jul 22, 2026

From 25 valuation models · updated 19 days ago

Fair value updated Jul 22, 2026, revised from ¥11.06 to ¥2.94 (−73.4%) since Jun 25, 2026. Share price +8.2% over the past month.

A solid business, but screening 61% overvalued on our models.

What matters now

  • A high-quality business (quality 73/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case (¥3.68). The favourable scenario is already priced in.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥9.74 ¥4.46 Fair Value ¥2.94 Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 22, 2026.

How to read this chart

60‑month range ¥4.46 – ¥9.74 · fair‑value band ¥2.21 – ¥3.68 · the ¥7.54 price screens above the ¥2.94 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 22, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Shenzhen Huijie Group (002763) currently trades at ¥7.54, while our model-based Fair Value estimate is ¥2.94, implying the stock looks roughly 61.0% overvalued today. The Quality Score stands at 73/100 (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 Huijie Group generated revenue of 3.0B CNY at a net margin of 1.8%. Revenue declined 0.6% year over year. It earns a return on equity of 4.1%. The balance sheet holds a net cash position of 931M CNY. Fundamentals as of Jul 22, 2026

Our scenario range runs from ¥2.21 (bear case) to ¥3.68 (bull case); at ¥7.54, 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 20% below its 52-week high and 32% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -27% fair-value upside, at -61%, 002763 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
Residual Income ¥3.17 ¥3.11 ¥2.63 76
Growth DCF ¥8.44 ¥10.87 ¥14.10 72
Gordon GGM ¥3.95 ¥7.73 ¥11.93 70
All 25 models by family
DCF Models
FCF DCF ¥8.31 ¥10.99 ¥14.75 38
Owner Earnings ¥6.90 ¥8.94 ¥11.80 31
5Y Revenue Exit ¥8.25 ¥11.42 ¥15.37 39
5Y EBITDA Exit ¥9.79 ¥14.22 ¥19.25 41
5Y P/E Exit ¥5.82 ¥7.03 ¥8.21 38
10Y Revenue Exit ¥8.04 ¥10.86 ¥14.44 36
10Y EBITDA Exit ¥9.17 ¥12.73 ¥17.25 37
10Y P/E Exit ¥6.72 ¥7.93 ¥9.26 35
Earnings-Based
Graham-Dodd ¥0.9100 ¥2.39 ¥3.12 54
PEG = 1.0 ¥0.4600 ¥0.6500 ¥0.8500 46
EPV ¥7.24 ¥8.00 ¥8.65 59
Dividend Discount
Gordon GGM ¥3.95 ¥7.73 ¥11.93 70
DDM Multi-Stage ¥3.95 ¥5.99 ¥8.09 61
Multiples
P/E Multiple ¥2.21 ¥2.94 ¥3.68 63
P/S Multiple ¥1.70 ¥2.27 ¥2.84 58
P/B Multiple ¥1.70 ¥2.27 ¥2.84 55
EV/EBIT ¥11.87 ¥15.03 ¥18.18 53
EV/EBITDA ¥11.80 ¥14.93 ¥18.05 54
EV/Revenue ¥8.56 ¥11.20 ¥13.83 43
Asset-Based
NCAV (Graham) ¥2.19 ¥2.94 ¥4.39 50
Growth DCF
Growth DCF ¥8.44 ¥10.87 ¥14.10 72
Rev-Margin DCF ¥8.25 ¥11.46 ¥15.01 67
Economic Profit
Residual Income ¥3.17 ¥3.11 ¥2.63 76
ROIC Compounder ¥7.47 ¥8.58 ¥9.76 67
Growth Earnings
Growth-Adj P/E ¥1.72 ¥2.46 ¥3.19 68

Widest divergence: Growth DCF (¥10.87) versus Earnings-Based (¥2.39). Highest evidence: Residual Income (76).

Notify me when 002763 reaches fair value

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

Key figures & financial health

Revenue (TTM) 3.0B CNY
Revenue growth (YoY) -0.6%
Net margin 1.8%
Return on equity 4.1%
Free cash flow 233M CNY FY2025
P/E ratio 47.7
More key figures
Operating margin -15.7%
EPS (TTM) ¥0.1600
EPS growth (YoY) +4.9%
Net cash 931M CNY FY2024

Figures from reported company fundamentals · as of Jul 22, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 73/100

Of which business quality 75 · Market factors (momentum, volatility) 58

Profitability 52
Margins and returns on capital today
Quality Growth 49
Are margins and returns improving?
Cashflow 69
Earnings quality: real cash, not paper profit
Fin. Strength 100
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 73
Calm price path (market factor)
Momentum 50
Price trend over the last 3–12 months (market factor)
52W Momentum 53
Distance to the 52-week high (market factor)
Net Issuance 88
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 Huijie Group Co., Ltd. produces and sells underwear in China. The company provides bras, vests, home furnishings, warmth, swimwear, sports, functions, and socks, as well as women's skin care and beauty products. The company offers its products under the Manifen, Ives, Lanzhuoli, Sangfulan, Secret Weapon, and UNDERSTANCE brands.

Full company description

Shenzhen Huijie Group Co., Ltd. produces and sells underwear in China. The company provides bras, vests, home furnishings, warmth, swimwear, sports, functions, and socks, as well as women's skin care and beauty products. The company offers its products under the Manifen, Ives, Lanzhuoli, Sangfulan, Secret Weapon, and UNDERSTANCE brands. The company was formerly known as Shenzhen Manni Fen Knitwear Co., Ltd. and changed its name to Shenzhen Huijie Group Co., Ltd. in July 2011. The company was founded in 2007 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 Huijie Group reported revenue of ¥3.0B in FY2025 versus ¥2.7B in FY2021, a compound +2.4%/yr. Reported net income was ¥54.8M in FY2025, compounding −33.2%/yr from FY2021.

Growth Quality 63/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
3.0B CNY
Latest YoY
+1.6%
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.
+4.8%
Avg. growth/yr (14Y) 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.
+6.4%
Revenue +2.4%/yr
FY21 ¥2.7B
FY22 ¥2.5B
FY23 ¥2.9B
FY24 ¥3.0B
FY25 ¥3.0B
Net income −33.2%/yr
FY21 ¥276M
FY22 ¥135M
FY23 ¥182M
FY24 ¥79.0M
FY25 ¥54.8M
Character of growth · EPS growth decomposed (2013-2024) −3.5 % p.a.
Revenue per share +2.4 pp

of which total revenue +5.8 pp · buybacks/dilution −3.4 pp

EBIT margin −2.3 pp
Tax rate −2.1 pp
Residual (interest, one-offs) −1.6 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).

002763 screens 61% 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 Huijie Group Fair Value". https://www.fairvalue-calculator.com/stock/002763

Peer Group

Textile Manufacturing · 307 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 73 · Top 25%
Fair Value upside −61% · Bottom 25%
Return on equity (TTM) 4% · Above median
Return on assets 3% · Top 25%
Net margin (TTM) 2% · Below median
Operating margin (TTM) -16% · Bottom 25%
Revenue growth -1% · Above median
Dividend yield (TTM) 0.0% · Bottom 25%

Valuation Multiples vs Textile Manufacturing median · lower = cheaper

P/E (TTM) 47.7× · Pricier than 75% of peers
P/B 1.74× · Pricier than median
P/S (TTM) 1.04× · Pricier than median
P/FCF 2.0× · Pricier than median
EV/EBITDA 10.3× · 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 0 · sector 0
PAST 16 · sector 15
HEALTH 0 · sector 95
DIVIDEND 0 · sector 34

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 Jul 22, 2026).

Stock Price Fair Value vs Fair Value
Shenzhou International Group 2313 HK$44.40 HK$75.65 +70%
Tongkun Group 601233 ¥23.56 ¥14.53 -38%
Inner Mongolia ERDOS Resources Co 600295 ¥12.04 ¥14.35 +19%
HMT (Xiamen) New Technical Materials Co 603306 ¥91.75 ¥12.85 -86%
Far Eastern New Century Corporation 1402 27.55 TWD 28.72 TWD +4%
K.P.R. Mill Limited KPRMILL ₹1,083 ₹467.49 -57%
Zhejiang Orient Holdings 600120 ¥5.18 ¥2.21 -57%
Vardhman Textiles Limited VTL ₹602.20 ₹437.53 -27%
Isiklar Enerji ve Yapi Holding IEYHO 174.20 TRY 323.84 TRY +86%
Shandong Fiberglass Group 605006 ¥16.75 ¥6.42 -62%

Compare Shenzhen Huijie Group 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 Huijie Group (002763) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of ¥2.94 versus a price of ¥7.54, about −61% (overvalued).
What is the fair value of 002763?
Our model-based fair value for Shenzhen Huijie Group is ¥2.94 (as of Jul 22, 2026), built from audited fundamentals. The current price is ¥7.54.
What is the quality score of 002763?
Shenzhen Huijie Group has a Quality Score of 73/100. 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 Huijie Group (002763)?
Shenzhen Huijie Group reported trailing-twelve-month revenue of about 3.0B CNY (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 002763?
The net profit margin of Shenzhen Huijie Group is about 1.8%, meaning it keeps roughly 1.8% of revenue as net income. Based on the latest reported figures.

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 Huijie 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.