EN DE

Xiamen Jihong Co (002803) Fair Value & Analysis

Consumer Cyclical · CN · Market cap 9.9B CNY

XJ Xiamen Jihong Co 002803 · SHE
Price¥19.48
Fair Value¥10.51
Upside-46.1%
Quality51/100
Watch Xiamen Jihong Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 4.1% net margin
Low debt · generates free cash flow
1.64% dividend yield
Mixed vs. peers (6/14)
Moderate moat 46/100
Evidence: High Range ¥7.88 – ¥13.13 Share as image

Fair value as of: Jul 22, 2026

From 26 valuation models · updated 19 days ago

Share price −18.4% over the past month.

A solid business, but screening 46% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥13.13). The favourable scenario is already priced in.
  • Solid but not exceptional quality (51/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥34.51 ¥9.14 Fair Value ¥10.51 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 ¥9.14 – ¥34.51 · fair‑value band ¥7.88 – ¥13.13 · the ¥19.48 price screens above the ¥10.51 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

Xiamen Jihong Co (002803) currently trades at ¥19.48, while our model-based Fair Value estimate is ¥10.51, implying the stock looks roughly 46.1% overvalued today. The Quality Score stands at 51/100 (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: high).

Over the trailing twelve months, Xiamen Jihong Co generated revenue of 7.0B CNY at a net margin of 4.1%. Revenue grew 22.1% year over year. It earns a return on equity of 14.5%. The balance sheet holds a net cash position of 478M CNY. Fundamentals as of Jul 22, 2026

Our scenario range runs from ¥7.88 (bear case) to ¥13.13 (bull case); at ¥19.48, 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 18% below its 52-week high and 55% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -22% fair-value upside, at -46%, 002803 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 BearBaseBull Evidence
Highest evidence
Growth DCF ¥6.39 ¥9.34 ¥15.11 80
Residual Income ¥6.20 ¥6.88 ¥10.05 76
Rev-Margin DCF ¥11.21 ¥21.65 ¥38.89 74
All 26 models by family
DCF Models
FCF DCF ¥6.63 ¥8.75 ¥15.37 38
Owner Earnings ¥12.29 ¥23.97 ¥47.58 31
5Y Revenue Exit ¥11.21 ¥19.29 ¥36.00 39
5Y EBITDA Exit ¥11.45 ¥19.77 ¥35.83 41
5Y P/E Exit ¥10.52 ¥21.05 ¥35.38 38
10Y Revenue Exit ¥9.48 ¥20.55 ¥30.18 36
10Y EBITDA Exit ¥10.04 ¥21.03 ¥42.15 37
10Y P/E Exit ¥9.39 ¥19.14 ¥36.68 35
Earnings-Based
Graham-Dodd ¥4.95 ¥34.49 ¥48.40 54
Lynch FV ¥12.01 ¥17.16 ¥22.31 50
PEG = 1.0 ¥12.01 ¥17.16 ¥22.31 46
EPV ¥11.28 ¥12.63 ¥13.80 59
Dividend Discount
Gordon GGM ¥3.40 ¥6.78 ¥10.26 70
DDM Multi-Stage ¥3.40 ¥5.86 ¥7.15 61
Multiples
P/E Multiple ¥9.27 ¥12.36 ¥15.45 63
P/S Multiple ¥9.27 ¥12.36 ¥15.45 58
P/B Multiple ¥9.27 ¥12.36 ¥15.45 55
EV/EBIT ¥13.71 ¥17.39 ¥21.06 53
EV/EBITDA ¥13.25 ¥16.77 ¥20.29 54
EV/Revenue ¥12.24 ¥16.34 ¥20.43 43
Asset-Based
NCAV (Graham) ¥3.54 ¥4.75 ¥7.09 50
Growth DCF
Growth DCF ¥6.39 ¥9.34 ¥15.11 80
Rev-Margin DCF ¥11.21 ¥21.65 ¥38.89 74
Economic Profit
Residual Income ¥6.20 ¥6.88 ¥10.05 76
ROIC Compounder ¥13.64 ¥18.91 ¥24.08 72
Growth Earnings
Growth-Adj P/E ¥14.47 ¥20.67 ¥26.87 68

Widest divergence: Growth Earnings (¥20.67) versus Asset-Based (¥4.75). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 7.0B CNY
Revenue growth (YoY) +22.1%
Net margin 4.1%
Return on equity 14.5%
Free cash flow 94.2M CNY FY2025
P/E ratio 32.6
More key figures
Operating margin 7.6%
EPS (TTM) ¥0.6800
Dividend yield 1.6%
EPS growth (YoY) +5.2%
Net cash 478M CNY FY2024

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

Quality Score breakdown

Overall quality 51/100

Of which business quality 53 · Market factors (momentum, volatility) 57

Profitability 64
Margins and returns on capital today
Quality Growth 56
Are margins and returns improving?
Cashflow 20
Earnings quality: real cash, not paper profit
Fin. Strength 97
Balance sheet, leverage, solvency risk
Investment 68
Disciplined investing over empire-building
Low Volatility 45
Calm price path (market factor)
Momentum 63
Price trend over the last 3–12 months (market factor)
52W Momentum 60
Distance to the 52-week high (market factor)
Net Issuance 7
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

Xiamen Jihong Co., Ltd engages in the cross-border social e-commerce and paper packaging business in Mainland China and internationally. The company operates through three segments: Cross-border Social Ecommerce, Paper Packaging, and Others.

Full company description

Xiamen Jihong Co., Ltd engages in the cross-border social e-commerce and paper packaging business in Mainland China and internationally. The company operates through three segments: Cross-border Social Ecommerce, Paper Packaging, and Others. It offers marketing solutions, such as marketing planning, technical implementation, and online media resource integration; single-page advertisements on social software; one pack one code (OPOC) service, including marketing, traceability, and distribution solutions. The company also provides packaging solutions comprising folding cardboard, tobacco packaging, recyclable paper bag, QSR food grade packaging, cluster packaging, and personalized packaging, as well as concept, design, and development of packaging and automation machines, manufacturing, and logistics services. In addition, it is involved in incidental trading; and import and export business. The company was formerly known as Xiamen Jihong Package Technology Ltd. and changed its name to Xiamen Jihong Technology Co., Ltd. in September 2019. Xiamen Jihong Co., Ltd was incorporated in 2003 and is headquartered in Xiamen, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Xiamen Jihong Co reported revenue of ¥6.7B in FY2025 versus ¥5.2B in FY2021, a compound +6.7%/yr. Reported net income was ¥277M in FY2025, compounding +5.1%/yr from FY2021.

Growth Quality 69/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
6.7B CNY
Latest YoY
+21.6%
Avg. growth/yr (3Y)
+7.7%
Avg. growth/yr (5Y)
+8.8%
Avg. growth/yr (14Y)
+24.6%
Revenue +6.7%/yr
FY21 ¥5.2B
FY22 ¥5.4B
FY23 ¥6.7B
FY24 ¥5.5B
FY25 ¥6.7B
Net income +5.1%/yr
FY21 ¥227M
FY22 ¥184M
FY23 ¥345M
FY24 ¥182M
FY25 ¥277M

002803 screens 46% overvalued. Compare with Stora Enso Oyj →

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). "Xiamen Jihong Co Fair Value". https://www.fairvalue-calculator.com/stock/002803

Peer Group

Packaging & Containers · 273 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 51 · Below median
Fair Value upside −46% · Below median
Return on equity (TTM) 14% · Top 25%
Return on assets 7% · Top 25%
Net margin (TTM) 4% · Above median
Operating margin (TTM) 8% · Above median
Revenue growth 22% · Top 25%
Dividend yield (TTM) 1.6% · Below median
Debt / equity 0.09× · Lower than median

Valuation Multiples vs Packaging & Containers median · lower = cheaper

P/E (TTM) 32.6× · Pricier than 75% of peers
P/B 3.69× · Pricier than 75% of peers
P/S (TTM) 1.41× · Pricier than 75% of peers
P/FCF 15.7× · Pricier than 75% of peers
EV/EBITDA 15.5× · Pricier than 75% of peers

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 9
FUTURE 100 · sector 1
PAST 58 · sector 21
HEALTH 96 · sector 92
DIVIDEND 33 · sector 42

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 Packaging & Containers stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
Stora Enso Oyj STER kr 101.90 kr 126.39 +24%
ShenZhen YUTO Packaging Technology Co 002831 ¥29.10 ¥20.88 -28%
SCG Packaging Public Company SCGP 29.00 THB 16.12 THB -44%
AblePrint Technology Co 7734 2,850 TWD 661.69 TWD -77%
PT Fajar Surya Wisesa Tbk, FASW 5,312 IDR 1,194 IDR -78%
Taiwan Hon Chuan Enterprise Co 9939 132.50 TWD 127.06 TWD -4%
Time Technoplast Limited TIMETECHNO ₹206.82 ₹161.42 -22%
EPL Limited 500135 ₹222.25 ₹111.65 -50%
Ton Yi Industrial Corp 9907 15.15 TWD 23.17 TWD +53%
Dongwon Systems Corporation 014820 19,330 KRW 31,473 KRW +63%

Compare Xiamen Jihong Co 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 Xiamen Jihong Co (002803) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of ¥10.51 versus a price of ¥19.48, about −46% (overvalued).
What is the fair value of 002803?
Our model-based fair value for Xiamen Jihong Co is ¥10.51 (as of Jul 22, 2026), built from audited fundamentals. The current price is ¥19.48.
What is the quality score of 002803?
Xiamen Jihong Co has a Quality Score of 51/100. 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 Xiamen Jihong Co (002803)?
Xiamen Jihong Co reported trailing-twelve-month revenue of about 7.0B CNY (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 002803?
The net profit margin of Xiamen Jihong Co is about 4.1%, meaning it keeps roughly 4.1% of revenue as net income. Based on the latest reported figures.
Does Xiamen Jihong Co pay a dividend?
Xiamen Jihong Co currently shows a dividend yield of about 1.64% relative to its recent price (as of Jul 22, 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 Xiamen Jihong Co 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.