Xinji Shaxi Group Co Ltd (3603) Fair Value & Analysis
Real Estate · HK · Market cap HK$125M
Fair value as of: Aug 13, 2026
From 11 valuation models · updated 3 days ago
Fair value updated Aug 13, 2026, revised from HK$0.1313 to HK$0.1254 (−4.5%) since Aug 6, 2026. Share price −24.4% over the past month.
A solid business, screening 93% undervalued on our models.
What matters now
- The price is below even our cautious bear case (HK$0.0685). The market is more pessimistic than our downside scenario.
- Solid quality (61/100) at a price below fair value, the discount is the argument here, not the business quality.
- A fairly wide model range (HK$0.0685 to HK$0.1766) leaves room in how you read the outcome.
- As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Price vs Fair Value (5 years)
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.
How to read this chart
60‑month range HK$0.0370 – HK$1.65 · fair‑value band HK$0.0685 – HK$0.1766 · the HK$0.0650 price screens below the HK$0.1254 fair value. Dashed = 300-day average. As of Aug 13, 2026.
Analysis
Xinji Shaxi Group Co Ltd (3603) currently trades at HK$0.0650, while our model-based Fair Value estimate is HK$0.1254, implying the stock looks roughly 92.9% undervalued today. The Quality Score stands at 61/100 (solid quality), in the Real Estate 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, Xinji Shaxi Group Co Ltd generated revenue of HK$215M at a net margin of -12.9%. Revenue declined 21.3% year over year. It earns a return on equity of -2.4%. Net debt stands at HK$302M. Fundamentals as of Aug 13, 2026
Our scenario range runs from HK$0.0685 (bear case) to HK$0.1766 (bull case); at HK$0.0650, 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 46% below its 52-week high and 76% above its 52-week low, currently above its 200-day average. For context, the median of 10 Real Estate peers we cover trades at 15% fair-value upside, at 93%, 3603 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.
All 11 models by family
Widest divergence: DCF Models (HK$0.6200) versus Asset-Based (HK$0.5200). Highest evidence: Growth DCF (80).
Notify me when 3603 reaches fair value
Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.
Key figures & financial health
More key figures
Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.
Quality Score breakdown
Of which business quality 61 · Market factors (momentum, volatility) 49
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
Xinji Shaxi Group Co., Ltd, an investment holding company, engages in operating and managing hospitality supplies and home furnishing shopping malls in the People's Republic of China. It operates in two segments, Property Leasing and Property Management Services.
Full company description
Xinji Shaxi Group Co., Ltd, an investment holding company, engages in operating and managing hospitality supplies and home furnishing shopping malls in the People's Republic of China. It operates in two segments, Property Leasing and Property Management Services. The company also sells hospitality products and home furnishings through online shopping mall; and provides business management service to other shopping malls. In addition, it provides property management services to tenants and apartment properties. Further, the company manages owned/leased portfolio shopping mall, subleasing apartments, property management projects, and online shopping mall; provides exhibition management services; and engages in online trading activities. The company was founded in 2002 and is headquartered in Guangzhou, China.
Company description, as reported by the company or data provider.
Revenue & earnings trend
FY2021 – FY2025 · reported fiscal years
Xinji Shaxi Group Co Ltd reported revenue of HK$215M in FY2025 versus HK$297M in FY2021, a compound −7.8%/yr. Reported net income was −HK$27.7M in FY2025.
Watch 3603: get an alert when its fair value changes →
Peer Group
Real Estate Services · 529 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.
Valuation Multiples vs Real Estate Services median · lower = cheaper
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.
Values & ESG
Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.
ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.
Similar stocks
10 more Real Estate Services stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).
| Stock | Price | Fair Value | vs Fair Value |
|---|---|---|---|
| Plaza S.A MALLPLAZA | 3,989 CLP | 4,571 CLP | +15% |
| PT Solusi Tunas Pratama Tbk SUPR | 43,850 IDR | 15,049 IDR | -66% |
| Cencosud Shopping S.A CENCOMALLS | 2,412 CLP | 2,976 CLP | +23% |
| PT Sarana Menara Nusantara Tbk. owns and TOWR | 392.00 IDR | 1,012 IDR | +158% |
| PT Metropolitan Kentjana Tbk MKPI | 22,000 IDR | 19,160 IDR | -13% |
| PT Bangun Kosambi Sukses Tbk, CBDK | 3,610 IDR | 3,464 IDR | -4% |
| IRSA Inversiones y Representaciones Sociedad Anónima, IRSA | 2,495 ARS | 2,990 ARS | +20% |
| PT Plaza Indonesia Realty Tbk PLIN | 2,510 IDR | 2,698 IDR | +7% |
| PT MNC Tourism Indonesia Tbk, KPIG | 74.00 IDR | 122.12 IDR | +65% |
| PT Indonesian Paradise Property Tbk INPP | 770.00 IDR | 291.52 IDR | -62% |
Compare Xinji Shaxi Group Co Ltd with another stock
Price, fair value, quality and upside side by side.
Explore undervalued stocks
More undervalued Real Estate stocks →
Frequently asked questions
Is Xinji Shaxi Group Co Ltd (3603) overvalued or undervalued?
What is the fair value of 3603?
What is the quality score of 3603?
What is the revenue of Xinji Shaxi Group Co Ltd (3603)?
What is the net profit margin of 3603?
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.
Track Xinji Shaxi Group Co Ltd 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.