EN DE

Shanghai Industrial Holdings (0363) Fair Value & Analysis

Industrials · HK · Market cap HK$13.4B

SI Shanghai Industrial Holdings 0363 · HK
PriceHK$13.53
Fair ValueHK$27.66
Upside+104.4%
Quality59/100
Watch Shanghai Industrial Holdings for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 9.7% net margin
Moderate debt · generates free cash flow
7.35% dividend yield
Ranks above peers (10/15)
Moderate moat 46/100
Evidence: Medium Range HK$20.75 – HK$34.58 Share as image

Fair value as of: Aug 2, 2026

From 13 valuation models · updated 9 days ago

Fair value updated Aug 2, 2026, revised from HK$24.56 to HK$27.66 (+12.6%) since Jul 1, 2026. Share price +5.9% over the past month.

A solid business, screening 104% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (HK$20.75). The market is more pessimistic than our downside scenario.
  • Solid quality (59/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

HK$15.53 HK$5.81 Fair Value HK$27.66 Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 2, 2026.

How to read this chart

60‑month range HK$5.81 – HK$15.53 · fair‑value band HK$20.75 – HK$34.58 · the HK$13.53 price screens below the HK$27.66 fair value. Dashed = 300-day average. As of Aug 2, 2026.

Full chart & analysis →

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

Analysis

Shanghai Industrial Holdings (0363) currently trades at HK$13.53, while our model-based Fair Value estimate is HK$27.66, implying the stock looks roughly 104.4% undervalued today. The Quality Score stands at 59/100 (solid quality), in the Industrials sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: medium), always confirm before acting.

Over the trailing twelve months, Shanghai Industrial Holdings generated revenue of HK$20.8B at a net margin of 9.7%. Revenue declined 38.8% year over year. It earns a return on equity of 2.2%. Net debt stands at HK$27.4B. Fundamentals as of Aug 2, 2026

Our scenario range runs from HK$20.75 (bear case) to HK$34.58 (bull case); at HK$13.53, the current price sits below 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 14% below its 52-week high and 11% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -14% fair-value upside, at 104%, 0363 screens cheaper 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
Growth DCF HK$55.46 HK$84.55 HK$125.43 80
Residual Income HK$34.56 HK$34.46 HK$31.33 76
Rev-Margin DCF HK$28.01 HK$43.55 HK$61.28 74
All 13 models by family
DCF Models
Owner Earnings HK$9.22 HK$18.58 HK$32.49 31
5Y P/E Exit HK$29.94 HK$46.23 HK$62.58 38
10Y P/E Exit HK$38.22 HK$54.05 HK$72.05 35
Earnings-Based
Graham-Dodd HK$12.63 HK$35.39 HK$46.54 54
Lynch FV HK$7.14 HK$10.20 HK$13.26 50
Dividend Discount
Gordon GGM HK$8.63 HK$17.95 HK$28.47 70
DDM Multi-Stage HK$8.63 HK$13.65 HK$18.83 61
Multiples
P/E Multiple HK$29.26 HK$39.01 HK$48.77 63
P/B Multiple HK$23.69 HK$31.58 HK$39.48 55
Asset-Based
NCAV (Graham) HK$23.07 HK$30.91 HK$46.13 50
Growth DCF
Growth DCF HK$55.46 HK$84.55 HK$125.43 80
Rev-Margin DCF HK$28.01 HK$43.55 HK$61.28 74
Economic Profit
Residual Income HK$34.56 HK$34.46 HK$31.33 76

Widest divergence: DCF Models (HK$46.23) versus Earnings-Based (HK$10.20). Highest evidence: Growth DCF (80).

Notify me when 0363 reaches fair value

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

Key figures & financial health

Revenue (TTM) HK$20.8B
Revenue growth (YoY) -38.8%
Net margin 9.7%
Return on equity 2.2%
Free cash flow HK$6.2B FY2025
P/E ratio 6.6
More key figures
Operating margin 26.6%
EPS (TTM) HK$0.9600
Dividend yield 7.4%
EPS growth (YoY) -39.1%
Net debt HK$27.4B FY2025

Figures from reported company fundamentals · as of Aug 2, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 59/100

Of which business quality 56 · Market factors (momentum, volatility) 48

Profitability 21
Margins and returns on capital today
Quality Growth 55
Are margins and returns improving?
Cashflow 90
Earnings quality: real cash, not paper profit
Fin. Strength 31
Balance sheet, leverage, solvency risk
Investment 75
Disciplined investing over empire-building
Low Volatility 86
Calm price path (market factor)
Momentum 31
Price trend over the last 3–12 months (market factor)
52W Momentum 34
Distance to the 52-week high (market factor)
Net Issuance 82
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

Shanghai Industrial Holdings Limited, an investment holding company, engages in the infrastructure and environmental protection, real estate, consumer products, and comprehensive healthcare operations businesses in Hong Kong, the People's Republic of China, rest of Asia, and internationally.

Full company description

Shanghai Industrial Holdings Limited, an investment holding company, engages in the infrastructure and environmental protection, real estate, consumer products, and comprehensive healthcare operations businesses in Hong Kong, the People's Republic of China, rest of Asia, and internationally. The company invests in toll road and bridge projects; and water services/clean energy businesses. It also engages in property development and investment activities, as well as hotel operations. In addition, the company manufactures and sells cigarettes, packaging materials, and printed products; and pharmaceutical and healthcare products. Further, it engages in the raw materials sourcing business; provision of distribution and supply chain solutions services; and operation and franchise of a network of retail pharmacies. The company was incorporated in 1996 and is based in Wan Chai, Hong Kong. Shanghai Industrial Holdings Limited operates as a subsidiary of Shanghai Industrial Investment (Holding) Co., Ltd.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Shanghai Industrial Holdings reported revenue of HK$20.8B in FY2025 versus HK$38.7B in FY2021, a compound −14.4%/yr. Reported net income was HK$2.0B in FY2025, compounding −14.3%/yr from FY2021.

Growth Quality 55/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
HK$20.8B
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.
−9.3%
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.
−2.2%
Avg. growth/yr (27Y) 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.
+8.1%
Revenue −14.4%/yr
FY21 HK$38.7B
FY22 HK$31.3B
FY23 HK$32.7B
FY24 HK$28.9B
FY25 HK$20.8B
Net income −14.3%/yr
FY21 HK$3.7B
FY22 HK$2.3B
FY23 HK$3.4B
FY24 HK$2.8B
FY25 HK$2.0B
Character of growth · EPS growth decomposed (2014-2025) +0.1 % p.a.
Revenue per share +3.8 pp

of which total revenue +3.0 pp · buybacks/dilution +0.8 pp

EBIT margin +0.1 pp
Tax rate −0.2 pp
Residual (interest, one-offs) −3.6 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).

Watch 0363: get an alert when its fair value changes →

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). "Shanghai Industrial Holdings Fair Value". https://www.fairvalue-calculator.com/stock/0363

Peer Group

Conglomerates · 369 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 59 · Top 25%
Fair Value upside +104% · Top 25%
Return on equity (TTM) 2% · Below median
Return on assets 2% · Below median
Net margin (TTM) 10% · Top 25%
Operating margin (TTM) 27% · Top 25%
Revenue growth -39% · Bottom 25%
Dividend yield (TTM) 7.4% · Top 25%
Debt / equity 0.77× · Higher than 75% of peers

Valuation Multiples vs Conglomerates median · lower = cheaper

P/E (TTM) 6.6× · Cheaper than 75% of peers
P/B 0.27× · Cheaper than 75% of peers
P/S (TTM) 0.64× · Pricier than median
P/FCF 0.3× · Cheaper than median
EV/EBITDA 3.6× · Cheaper than median
PEG 0.58× · Cheaper 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 100 · sector 20
FUTURE 0 · sector 16
PAST 9 · sector 20
HEALTH 62 · sector 88
DIVIDEND 100 · sector 39

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 Conglomerates stocks, each showing price versus our Fair Value estimate (as of Aug 2, 2026).

Stock Price Fair Value vs Fair Value
CITIC Limited 0267 HK$11.28 HK$22.56 +100%
SK Inc 034730 580,000 KRW 497,919 KRW -14%
PT Astra International Tbk, ASII 4,810 IDR 9,620 IDR +100%
The Siam Cement Public Company SCC 254.00 THB 199.40 THB -21%
SRF Limited SRF ₹2,875 ₹1,053 -63%
Empresas Copec S.A COPEC 6,330 CLP 10,879 CLP +72%
Posco International Corporation 047050 50,900 KRW 61,248 KRW +20%
Tube Investments of India Limited TIINDIA ₹2,940 ₹559.30 -81%
Doosan Corporation 000155 464,000 KRW 75,620 KRW -84%
Thermax Limited THERMAX ₹4,809 ₹1,087 -77%

Compare Shanghai Industrial Holdings with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 Shanghai Industrial Holdings (0363) overvalued or undervalued?
As of Aug 2, 2026, our model estimates a fair value of HK$27.66 versus a price of HK$13.53, about +104% (undervalued).
What is the fair value of 0363?
Our model-based fair value for Shanghai Industrial Holdings is HK$27.66 (as of Aug 2, 2026), built from audited fundamentals. The current price is HK$13.53.
What is the quality score of 0363?
Shanghai Industrial Holdings has a Quality Score of 59/100. 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 Shanghai Industrial Holdings (0363)?
Shanghai Industrial Holdings reported trailing-twelve-month revenue of about HK$20.8B (latest available figure, as of Aug 2, 2026).
What is the net profit margin of 0363?
The net profit margin of Shanghai Industrial Holdings is about 9.7%, meaning it keeps roughly 9.7% of revenue as net income. Based on the latest reported figures.
Does Shanghai Industrial Holdings pay a dividend?
Shanghai Industrial Holdings currently shows a dividend yield of about 7.35% relative to its recent price (as of Aug 2, 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 Shanghai Industrial Holdings 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.