Xiamen Intretech Inc Class A (002925) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Xiamen Intretech Inc Class A stock ¥6.43, price ¥18.64, that is 65.5% below the price, quality 57 out of 100. Rating: strongly overvalued. Calculated from audited financials with 16 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 5, 2026.
How to read this chart
60‑month range ¥10.19 – ¥36.68 · fair‑value band ¥5.75 – ¥8.08 · the ¥18.64 price screens above the ¥6.43 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 5, 2026.
Follow Xiamen Intretech Inc Class A in your weekly email
Every Wednesday you see whether Xiamen Intretech Inc Class A 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.
Xiamen Intretech Inc. engages in the research and development, and production of consumer electronics, health and environmental products, automotive electronics, and precision structural components in China and internationally.
Show moreShow less
The company offers design and engineering, automation, manufacturing, supply chain management services and solutions, as well as testing capabilities; and reverse operation, research and development, product testing, joint design manufacturing, original equipment manufacturing, and original design manufacturing services and solutions.
It serves the automotive, medical, energy, industrial, building, home appliances, consumer electronics, argumented beauty, electric vehicles, sustainable water and air technologies, health and wellness, and smart home industries. The company was founded in 2011 and is based in Xiamen, China.
Stock analysis
Xiamen Intretech Inc Class A (002925) currently trades at ¥18.64, while our model-based Fair Value estimate is ¥6.43, 66% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of ¥15.29 per share, and 1 of the 16 models we run sit above the ¥18.64 price.
Bear case: the DCF Models group reads lowest at ¥2.63, and 15 of the 16 models stay below the price. Data coverage for this calculation is medium.
Scenario range: ¥5.75 (bear) to ¥8.08 (bull), the price of ¥18.64 sits above 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 57/100 (solid quality), in the Technology sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Xiamen Intretech Inc Class A reported revenue of 4.1B CNY in FY2025 versus 7.1B CNY in FY2021, a compound −12.5%/yr. Reported net income was 577M CNY in FY2025, compounding −14.8%/yr from FY2021.
Key figures
Market cap 14.5B CNY (≈ $2.2B) Mid · P/E ratio 25.5 · P/S ratio 2.66 · EPS (TTM) ¥0.7300 · Dividend yield 1.2% · Net margin 10.1% · Return on equity 11.1% · Return on assets (EBIT) 8.3% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 51 out of 100 (low confidence).
What moves the price
The share trades about 26% below its 52-week high and 12% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at 5% fair-value upside, at −66%, 002925 screens richer than that median.
Fair Value models
Bear¥5.75Fair Value ¥6.43Bull¥8.08
Price ¥18.64 · Downside -65.5%
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 (¥0.4274 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.25/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+15.6%
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.
−1.7%
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.
−4.9%
Start year 2020 (pandemic). Over 10 years: +15.5% a year
Revenue growth 12 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.
+22.8%
’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.
−9.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year−10.9%
Dividend (yield on the price)1.2%
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.−10.9% vs 11.4%, slowing
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.24% → 10%
Compare Xiamen Intretech Inc Class A 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.Consumer Electronics · 114 stocks
Beats the industry median on 6/13 measures
A mixed picture versus its industry peers.
Valuation
Quality Score57 · Above median
Fair Value upside−65.5% · Bottom 25%
Profitability
Return on equity (12 months)11.1% · Above median
Return on assets6.4% · Top 25%
Net margin (12 months)10.1% · Top 25%
Operating margin (12 months)13.9% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)56.1% · Top 25%
Dividend yield (12 months)1.2% · Below median
Balance sheet
Debt / equity0.17× · Above median
Valuation Multiplesvs Consumer Electronics median · lower = cheaper
P/E (12 months)25.5× · Pricier than median
P/B2.85× · Priciest 25%
P/S (12 months)2.66× · Priciest 25%
EV/EBITDA21.2× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 11
FUTURE (revenue growth)100· sector 27
PAST (return on equity)44· sector 24
HEALTH (low debt)92· sector 96
DIVIDEND (yield)25· sector 33
VALUE 0: the price sits above our fair-value range.
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 Intretech Inc Class A Fair Value". https://www.fairvalue-calculator.com/stock/002925
Frequently asked questions
Is Xiamen Intretech Inc Class A (002925) overvalued or undervalued?
As of Nov 5, 2026, our model estimates a fair value of ¥6.43 versus a price of ¥18.64, about 66% lower (overvalued).
What is the fair value of 002925?
Our model-based fair value for Xiamen Intretech Inc Class A is ¥6.43 (as of Nov 5, 2026), built from audited fundamentals. The current price: ¥18.64.
What is the quality score of 002925?
Xiamen Intretech Inc Class A has a Quality Score of 57/100. 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 Xiamen Intretech Inc Class A (002925)?
Our model-based price target is the fair value of ¥6.43 (as of Nov 5, 2026) from 16 valuation models. Cautious scenario ¥5.75, optimistic scenario ¥8.08. It is a calculation from audited fundamentals, not an analyst target.
What is the Xiamen Intretech Inc Class A stock forecast for 2026?
Our models put fair value at ¥6.43, about 66% lower versus a price of ¥18.64 (overvalued). Cautious scenario ¥5.75, optimistic scenario ¥8.08. The calculation is refreshed regularly with new filings.
What is the revenue of Xiamen Intretech Inc Class A (002925)?
Xiamen Intretech Inc Class A reported trailing-twelve-month revenue of about 5.5B CNY (latest available figure, as of Nov 5, 2026).
Does Xiamen Intretech Inc Class A pay a dividend?
Xiamen Intretech Inc Class A currently shows a dividend yield of 1.23% relative to its recent price (as of Nov 5, 2026).
How much is the dividend of Xiamen Intretech Inc Class A (002925) and when is the ex-dividend date?
Xiamen Intretech Inc Class A pays a dividend of ¥0.23 per share a year, a dividend yield of 1.2%. The last ex-dividend date was May 22, 2026. A dividend has been paid every year since at least 2018. The payout ratio is 35.3% of earnings (on adjusted earnings, reported 31.5%). Our assessment: Watch coverage. The dividend isn’t fully covered by free cash flow or earnings, part of it is funded from reserves or debt. Fine for now, but worth watching: if it stays uncovered, the dividend could be cut.
What is the intrinsic value of Xiamen Intretech Inc Class A (002925)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Xiamen Intretech Inc Class A it is ¥6.43 per share (as of Nov 5, 2026), against a price of ¥18.64. It is the blended result of 16 valuation models in 6 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Economic Profit, Growth Earnings).
Is Xiamen Intretech Inc Class A stock overvalued or undervalued in 2026?
As of Nov 5, 2026, 002925 trades above its calculated fair value: price ¥18.64, fair value ¥6.43, a gap of about −66% (overvalued). 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 002925?
No. The price is what the market pays today (¥18.64); the fair value is what the company's own numbers justify (¥6.43). For Xiamen Intretech Inc Class A the two are ¥12.21 per share apart. That gap is exactly why we show both numbers side by side.
How much is Xiamen Intretech Inc Class A worth?
The market values Xiamen Intretech Inc Class A at about 14.5B CNY (market capitalisation, as of Nov 5, 2026). Per share that is ¥18.64; our models calculate a fair value of ¥6.43 per share.
What do the bullish and bearish scenarios say about 002925?
Our models span a range for Xiamen Intretech Inc Class A: cautious scenario ¥5.75, base ¥6.43, optimistic ¥8.08 per share (as of Nov 5, 2026, price ¥18.64). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 002925?
Xiamen Intretech Inc Class A trades at a price-to-earnings ratio of 25.5 (as of Nov 5, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥6.43 is built from several models across several years. Excluding one-off items of fiscal year 2025 it is 24.2 (reported for FY2025: 21.6). Median P/E at fiscal year-end, 5 fiscal years (2021 to 2025), reported earnings, FY2025 ex one-offs: 24.3. Other multiples: P/B 2.9, P/S 2.7, EV/EBITDA 21.2.
How solid is the balance sheet of Xiamen Intretech Inc Class A (002925)?
Balance-sheet figures for Xiamen Intretech Inc Class A (as of Nov 5, 2026): return on equity 11.1%, debt of 0.17 per unit of equity. They feed the Quality Score of 57/100, which measures business quality independently of the share price.
How far is 002925 from its 52-week high?
Xiamen Intretech Inc Class A trades at ¥18.64, about 26% below its 52-week high of ¥25.28 and 12% above the low of ¥16.70 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of ¥6.43 is for.
Which stocks are comparable to Xiamen Intretech Inc Class A?
From the same area (Technology) we also value Samsung Electronics Co, Sony Group, Xiaomi Corporation, LG Electronics Inc, 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 Xiamen Intretech Inc Class A stock attractive at the current price?
The data as of Nov 5, 2026: price ¥18.64, calculated fair value ¥6.43 (−66%), Quality Score 57/100, from 16 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 002925 calculated?
We run Xiamen Intretech Inc Class A through 16 models from 6 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of ¥6.43 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. Xiamen Intretech Inc Class A itself currently trades above fair value. 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 Xiamen Intretech Inc Class A (002925)?
The closing price on Nov 6, 2026 was ¥18.64. Our model-based fair value is ¥6.43, about 66% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Xiamen Intretech Inc Class A right now?
The price sits above even our optimistic bull case (¥8.08). The favourable scenario is already priced in. Solid but not exceptional quality (57/100) and above fair value, neither a clear bargain nor a standout compounder.
Where does the earnings growth of Xiamen Intretech Inc Class A (002925) come from?
Earnings per share at Xiamen Intretech Inc Class A grew +14.6 % a year from 2013 to 2024. Broken into its drivers: revenue per share +19.7 %, EBIT margin −3.5 %, tax rate +0.3 %, residual (interest, one-offs) −1.1 %. 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 Xiamen Intretech Inc Class A
How large is the market capitalisation of Xiamen Intretech Inc Class A (002925)?
The market capitalisation of Xiamen Intretech Inc Class A is 14.5B CNY (≈ $2.2B). 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 Xiamen Intretech Inc Class A (002925)?
The price-to-sales ratio of Xiamen Intretech Inc Class A is 2.66 (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 Xiamen Intretech Inc Class A (002925)?
Earnings per share at Xiamen Intretech Inc Class A are ¥0.7300 (price ÷ EPS = P/E 25.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Xiamen Intretech Inc Class A (002925)?
The dividend yield of Xiamen Intretech Inc Class A is 1.2% (payout 35.3%, on adjusted earnings, reported 31.5%). 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 Xiamen Intretech Inc Class A (002925)?
The net margin of Xiamen Intretech Inc Class A is 10.1% (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 Xiamen Intretech Inc Class A (002925)?
The return on equity (ROE) of Xiamen Intretech Inc Class A is 11.1% (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 Xiamen Intretech Inc Class A (002925)?
On an EBIT basis the return on assets of Xiamen Intretech Inc Class A is 8.3% (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 Xiamen Intretech Inc Class A (002925)?
The operating margin of Xiamen Intretech Inc Class A is 13.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Xiamen Intretech Inc Class A (002925)?
Revenue at Xiamen Intretech Inc Class A is growing +56.1% versus a year earlier (3y avg −1.7%). 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 Xiamen Intretech Inc Class A (002925)?
Earnings per share at Xiamen Intretech Inc Class A are growing +322% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Xiamen Intretech Inc Class A (002925) generate?
The free cash flow of Xiamen Intretech Inc Class A is −130M 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 Xiamen Intretech Inc Class A (002925) carry?
The net debt of Xiamen Intretech Inc Class A is 185M 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 Xiamen Intretech Inc Class A in the live analysis
One click puts Xiamen Intretech Inc Class A on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 5, 2026