EN DE

Soho Holly Corporation (600128) Fair Value & Analysis

Consumer Cyclical · CN · Market cap 2.0B CNY

SH Soho Holly Corporation 600128 · SHG
Price¥8.28
Fair Value¥4.22
Upside-49.0%
Quality54/100
Watch Soho Holly Corporation for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 0.8% net margin
Low debt · generates free cash flow
1.79% dividend yield
Trails peers (4/14)
Narrow moat 22/100
Evidence: Medium Range ¥3.16 – ¥5.27 Share as image

Fair value as of: Aug 6, 2026

From 26 valuation models · updated 4 days ago

Share price +6.2% over the past month.

A solid business, but screening 49% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥5.27). The favourable scenario is already priced in.
  • Solid but not exceptional quality (54/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥14.00 ¥5.64 Fair Value ¥4.22 Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 6, 2026.

How to read this chart

60‑month range ¥5.64 – ¥14.00 · fair‑value band ¥3.16 – ¥5.27 · the ¥8.28 price screens above the ¥4.22 fair value. Dashed = 300-day average. As of Aug 6, 2026.

Full chart & analysis →

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

Analysis

Soho Holly Corporation (600128) currently trades at ¥8.28, while our model-based Fair Value estimate is ¥4.22, implying the stock looks roughly 49.0% overvalued today. The Quality Score stands at 54/100 (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, Soho Holly Corporation generated revenue of 7.2B CNY at a net margin of 0.8%. Revenue declined 27.3% year over year. It earns a return on equity of 2.7%. The balance sheet holds a net cash position of 283M CNY. Fundamentals as of Aug 6, 2026

Our scenario range runs from ¥3.16 (bear case) to ¥5.27 (bull case); at ¥8.28, 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 37% below its 52-week high, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -24% fair-value upside, at -49%, 600128 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
Growth DCF ¥13.25 ¥17.71 ¥23.95 80
Residual Income ¥6.00 ¥5.79 ¥4.62 76
Rev-Margin DCF ¥8.81 ¥10.69 ¥12.95 74
All 26 models by family
DCF Models
FCF DCF ¥13.17 ¥18.32 ¥26.08 38
Owner Earnings ¥6.02 ¥7.10 ¥8.72 31
5Y Revenue Exit ¥8.81 ¥10.57 ¥12.68 39
5Y EBITDA Exit ¥9.07 ¥11.06 ¥13.29 41
5Y P/E Exit ¥9.17 ¥11.25 ¥13.39 38
10Y Revenue Exit ¥10.27 ¥12.27 ¥14.79 36
10Y EBITDA Exit ¥10.50 ¥12.61 ¥15.26 37
10Y P/E Exit ¥10.57 ¥12.74 ¥15.33 35
Earnings-Based
Graham-Dodd ¥1.30 ¥4.46 ¥5.98 54
Lynch FV ¥1.03 ¥1.47 ¥1.90 50
PEG = 1.0 ¥1.03 ¥1.47 ¥1.90 46
EPV ¥5.67 ¥5.92 ¥6.12 59
Dividend Discount
Gordon GGM ¥1.46 ¥2.91 ¥4.41 70
DDM Multi-Stage ¥1.46 ¥2.48 ¥3.07 61
Multiples
P/E Multiple ¥3.16 ¥4.22 ¥5.27 63
P/S Multiple ¥2.45 ¥3.26 ¥4.08 58
P/B Multiple ¥2.45 ¥3.26 ¥4.08 55
EV/EBIT ¥7.65 ¥8.83 ¥10.00 53
EV/EBITDA ¥7.13 ¥8.12 ¥9.12 54
EV/Revenue ¥6.51 ¥7.52 ¥8.54 43
Asset-Based
NCAV (Graham) ¥4.26 ¥5.71 ¥8.52 50
Growth DCF
Growth DCF ¥13.25 ¥17.71 ¥23.95 80
Rev-Margin DCF ¥8.81 ¥10.69 ¥12.95 74
Economic Profit
Residual Income ¥6.00 ¥5.79 ¥4.62 76
ROIC Compounder ¥5.67 ¥5.92 ¥6.12 72
Growth Earnings
Growth-Adj P/E ¥2.69 ¥3.84 ¥5.00 68

Widest divergence: DCF Models (¥11.25) versus Earnings-Based (¥1.47). Highest evidence: Growth DCF (80).

Notify me when 600128 reaches fair value

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

Key figures & financial health

Revenue (TTM) 7.2B CNY
Revenue growth (YoY) -27.3%
Net margin 0.8%
Return on equity 2.7%
Free cash flow 206M CNY FY2025
P/E ratio 36.4
More key figures
Operating margin -0.8%
EPS (TTM) ¥0.2400
Dividend yield 1.7%
EPS growth (YoY) +287%
Net cash 283M CNY FY2024

Figures from reported company fundamentals · as of Aug 6, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 54/100

Of which business quality 55 · Market factors (momentum, volatility) 31

Profitability 32
Margins and returns on capital today
Quality Growth 50
Are margins and returns improving?
Cashflow 60
Earnings quality: real cash, not paper profit
Fin. Strength 49
Balance sheet, leverage, solvency risk
Investment 88
Disciplined investing over empire-building
Low Volatility 80
Calm price path (market factor)
Momentum 9
Price trend over the last 3–12 months (market factor)
52W Momentum 13
Distance to the 52-week high (market factor)
Net Issuance 68
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

Soho Holly Corporation engages in export, import, and domestic trading business in Mainland China. It offers toys, such as plush toys, stuffed animals, intelligent toys, and dolls; pet supplies, including toys, clothes, bed, bowls and feeders, cage, cleaning, tracker, furniture and accessories, harness, collars and leashes, and mat; and home supplies …

Full company description

Soho Holly Corporation engages in export, import, and domestic trading business in Mainland China. It offers toys, such as plush toys, stuffed animals, intelligent toys, and dolls; pet supplies, including toys, clothes, bed, bowls and feeders, cage, cleaning, tracker, furniture and accessories, harness, collars and leashes, and mat; and home supplies comprising bamboo and wooden products, bags and cases, basketry, and household utensils. The company also provides hardware and tools that includes personal protective equipment, electrical equipment, tool sets, motorcycle accessories, hose reel, garage trolley and stool, and garden tools; apparel and accessories, such as hats and caps, scarf, gloves, and socks; mechanical equipment; and sports and entertainment. In addition, it involved in construction and installation industry; and offers trade, decoration engineering services. The company markets its products under the Artall brand name. Soho Holly Corporation was formerly known as Jiangsu Holly Corporation and changed its name to Soho Holly Corporation in June 2023. Soho Holly Corporation was founded in 1979 and is based in Nanjing, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Soho Holly Corporation reported revenue of ¥7.7B in FY2025 versus ¥5.3B in FY2021, a compound +9.8%/yr. Reported net income was ¥48.3M in FY2025, compounding +9.8%/yr from FY2021.

Growth Quality 80/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
7.7B CNY
Latest YoY
+8.0%
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.
+7.9%
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.
+11.8%
Avg. growth/yr (31Y) 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.
+7.3%
Revenue +9.8%/yr
FY21 ¥5.3B
FY22 ¥6.2B
FY23 ¥6.7B
FY24 ¥7.2B
FY25 ¥7.7B
Net income +9.8%/yr
FY21 ¥33.2M
FY22 ¥38.5M
FY23 ¥32.6M
FY24 ¥33.4M
FY25 ¥48.3M
Character of growth · EPS growth decomposed (2013-2024) −7.2 % p.a.
Revenue per share +6.4 pp

of which total revenue +6.4 pp · buybacks/dilution +0.0 pp

EBIT margin −7.0 pp
Tax rate +0.5 pp
Residual (interest, one-offs) −7.2 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).

600128 screens 49% overvalued. Compare with Casey's General Stores, Inc →

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). "Soho Holly Corporation Fair Value". https://www.fairvalue-calculator.com/stock/600128

Peer Group

Specialty Retail · 221 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 54 · Below median
Fair Value upside −49% · Bottom 25%
Return on equity (TTM) 3% · Below median
Return on assets 0% · Bottom 25%
Net margin (TTM) 1% · Below median
Operating margin (TTM) -1% · Bottom 25%
Revenue growth -27% · Bottom 25%
Dividend yield (TTM) 1.8% · Below median
Debt / equity 0.03× · Lower than median

Valuation Multiples vs Specialty Retail median · lower = cheaper

P/E (TTM) 33.8× · Pricier than 75% of peers
P/B 0.95× · Cheaper than median
P/S (TTM) 0.28× · Cheaper than median
P/FCF 1.5× · Cheaper than median
EV/EBITDA 32.3× · 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 29
FUTURE 0 · sector 23
PAST 11 · sector 27
HEALTH 99 · sector 94
DIVIDEND 36 · sector 51

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 Specialty Retail stocks, each showing price versus our Fair Value estimate (as of Aug 6, 2026).

Stock Price Fair Value vs Fair Value
Casey's General Stores, Inc CASY $827.04 $405.44 -51%
Williams-Sonoma, Inc WSM $222.84 $164.16 -26%
Ulta Beauty, Inc ULTA $479.57 $488.39 +2%
DICK'S Sporting Goods, Inc DKS $208.89 $181.10 -13%
Best Buy Co BBY $83.98 $109.12 +30%
China Tourism Group 601888 ¥52.90 ¥40.40 -24%
Tractor Supply Company TSCO $31.01 $35.52 +15%
Murphy USA Inc MUSA $618.57 $423.35 -32%
Five Below, Inc FIVE $197.71 $117.29 -41%
Taiwan Mobile Co 3045 110.50 TWD 80.98 TWD -27%

Compare Soho Holly Corporation 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 Soho Holly Corporation (600128) overvalued or undervalued?
As of Aug 6, 2026, our model estimates a fair value of ¥4.22 versus a price of ¥8.28, about −49% (overvalued).
What is the fair value of 600128?
Our model-based fair value for Soho Holly Corporation is ¥4.22 (as of Aug 6, 2026), built from audited fundamentals. The current price is ¥8.28.
What is the quality score of 600128?
Soho Holly Corporation has a Quality Score of 54/100. 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 Soho Holly Corporation (600128)?
Soho Holly Corporation reported trailing-twelve-month revenue of about 7.2B CNY (latest available figure, as of Aug 6, 2026).
What is the net profit margin of 600128?
The net profit margin of Soho Holly Corporation is about 0.8%, meaning it keeps roughly 0.8% of revenue as net income. Based on the latest reported figures.
Does Soho Holly Corporation pay a dividend?
Soho Holly Corporation currently shows a dividend yield of about 1.68% relative to its recent price (as of Aug 6, 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 Soho Holly Corporation 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.