EN DE

Nanjing Chixia Development Co (600533) Fair Value & Analysis

Real Estate · CN · Market cap 2.3B CNY

NC Nanjing Chixia Development Co 600533 · SHG
Price¥2.18
Fair Value¥0.8800
Upside-59.6%
Quality45/100
Watch Nanjing Chixia Development Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Loss-making · -37.5% net margin
High debt · generates free cash flow
Trails peers (3/12)
Narrow moat 12/100
Evidence: High Range ¥0.3100 – ¥2.60 Share as image

Fair value as of: Aug 9, 2026

From 13 valuation models · updated yesterday

Fair value updated Aug 9, 2026, revised from ¥0.7800 to ¥0.8800 (+12.8%) since Jul 25, 2026. Share price +10.1% over the past month.

Below-average quality, and screening another 60% overvalued on our models.

What matters now

  • The model range is unusually wide (¥0.3100 to ¥2.60). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid but not exceptional quality (45/100) and above fair value, neither a clear bargain nor a standout compounder.
  • As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥5.14 ¥1.70 Fair Value ¥0.8800 Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 9, 2026.

How to read this chart

60‑month range ¥1.70 – ¥5.14 · fair‑value band ¥0.3100 – ¥2.60 · the ¥2.18 price screens above the ¥0.8800 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 9, 2026.

Full chart & analysis →

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

Analysis

Nanjing Chixia Development Co (600533) currently trades at ¥2.18, while our model-based Fair Value estimate is ¥0.8800, implying the stock looks roughly 59.6% overvalued today. The Quality Score stands at 45/100 (below-average quality), in the Real Estate 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, Nanjing Chixia Development Co generated revenue of 5.1B CNY at a net margin of -37.5%. Revenue grew 41.1% year over year. It earns a return on equity of -87.1%. Net debt stands at 6.8B CNY. Fundamentals as of Aug 9, 2026

Our scenario range runs from ¥0.3100 (bear case) to ¥2.60 (bull case); at ¥2.18, the current price sits within 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 29% below its 52-week high and 4% above its 52-week low, currently below its 200-day average. For context, the median of 10 Real Estate peers we cover trades at 32% fair-value upside, at -60%, 600533 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 ¥4.45 80
Rev-Margin DCF ¥0.8900 ¥6.35 74
Gordon GGM ¥3.10 ¥6.17 ¥9.35 70
All 13 models by family
DCF Models
FCF DCF ¥4.68 38
5Y Revenue Exit ¥0.6900 ¥6.98 39
5Y EBITDA Exit ¥2.83 ¥10.68 41
10Y Revenue Exit ¥0.6700 ¥5.84 36
10Y EBITDA Exit ¥2.43 ¥11.07 37
Dividend Discount
Gordon GGM ¥3.10 ¥6.17 ¥9.35 70
DDM Multi-Stage ¥3.10 ¥5.34 ¥6.52 61
Multiples
EV/EBIT ¥0.3200 ¥2.60 ¥4.87 53
EV/EBITDA ¥0.7900 ¥2.61 54
EV/Revenue ¥0.4900 43
Asset-Based
NCAV (Graham) ¥0.6600 ¥0.8800 ¥1.32 50
Growth DCF
Growth DCF ¥4.45 80
Rev-Margin DCF ¥0.8900 ¥6.35 74

Widest divergence: Dividend Discount (¥5.34) versus DCF Models (¥0.6900). Highest evidence: Growth DCF (80).

Notify me when 600533 reaches fair value

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

Key figures & financial health

Revenue (TTM) 5.1B CNY
Revenue growth (YoY) +41.1%
Net margin -37.5%
Return on equity -87.1%
Free cash flow 229M CNY FY2025
Operating margin 1.2%
More key figures
EPS (TTM) ¥-1.82
EPS growth (YoY) -80.7%
Net debt 6.8B CNY FY2025

Figures from reported company fundamentals · as of Aug 9, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 45/100

Of which business quality 43 · Market factors (momentum, volatility) 35

Profitability 4
Margins and returns on capital today
Quality Growth 48
Are margins and returns improving?
Cashflow 54
Earnings quality: real cash, not paper profit
Fin. Strength 12
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 77
Calm price path (market factor)
Momentum 15
Price trend over the last 3–12 months (market factor)
52W Momentum 20
Distance to the 52-week high (market factor)
Net Issuance 84
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

Nanjing Chixia Development Co.,Ltd., together with its subsidiaries, engages in the real estate business in China. The company is also involved in the real estate development, management, brokerage, and consulting; housing and non-residential real estate leasing; and sales of building materials, building decoration materials, metal materials, daily …

Full company description

Nanjing Chixia Development Co.,Ltd., together with its subsidiaries, engages in the real estate business in China. The company is also involved in the real estate development, management, brokerage, and consulting; housing and non-residential real estate leasing; and sales of building materials, building decoration materials, metal materials, daily necessities, and lighting fixtures. It also provides project management, professional design, public utility management, equity investment, non-financing guarantee, and financing consulting services; engages in investment activities. The company was founded in 1984 and is headquartered in Nanjing, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Nanjing Chixia Development Co reported revenue of ¥4.9B in FY2025 versus ¥3.2B in FY2021, a compound +11.4%/yr. Reported net income was −¥1.8B in FY2025.

Growth Quality 49/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
4.9B CNY
Latest YoY
+132.8%
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.
−10.7%
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.
+8.3%
Avg. growth/yr (26Y) 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.
+15.2%
Revenue +11.4%/yr
FY21 ¥3.2B
FY22 ¥6.9B
FY23 ¥4.8B
FY24 ¥2.1B
FY25 ¥4.9B
Net income
FY21 ¥370M
FY22 ¥189M
FY23 −¥134M
FY24 −¥938M
FY25 −¥1.8B

600533 screens 60% overvalued. Compare with DLF Limited →

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). "Nanjing Chixia Development Co Fair Value". https://www.fairvalue-calculator.com/stock/600533

Peer Group

Real Estate - Development · 588 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 46 · Below median
Fair Value upside −60% · Bottom 25%
Return on assets -6% · Bottom 25%
Net margin (TTM) -37% · Bottom 25%
Operating margin (TTM) 1% · Below median
Revenue growth 41% · Top 25%
Debt / equity 5.93× · Higher than 75% of peers

Valuation Multiples vs Real Estate - Development median · lower = cheaper

P/B 0.24× · Cheaper than median
P/S (TTM) 0.07× · Cheaper than 75% of peers
P/FCF 1.5× · Pricier than median
PEG 0.90× · Pricier 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 0 · sector 48
FUTURE 100 · sector 0
PAST 0 · sector 10
HEALTH 0 · sector 84
DIVIDEND 0 · sector 38

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 Real Estate - Development stocks, each showing price versus our Fair Value estimate (as of Aug 9, 2026).

Stock Price Fair Value vs Fair Value
DLF Limited DLF ₹657.75 ₹159.49 -76%
Lodha Developers Limited LODHA ₹1,188 ₹583.43 -51%
PT Pantai Indah Kapuk Dua Tbk, PANI 6,125 IDR 1,330 IDR -78%
Oberoi Realty Limited OBEROIRLTY ₹1,925 ₹1,183 -39%
Godrej Properties Limited GODREJPROP ₹2,102 ₹1,044 -50%
PT Jaya Real Property, Tbk., JRPT 1,080 IDR 1,674 IDR +55%
PT Bumi Serpong Damai Tbk, BSDE 555.00 IDR 1,388 IDR +150%
PT Sentul City Tbk, BKSL 64.00 IDR 84.16 IDR +32%
PT Ciputra Development Tbk, CTRA 555.00 IDR 1,388 IDR +150%
PT Duta Pertiwi Tbk DUTI 4,100 IDR 6,239 IDR +52%

Compare Nanjing Chixia Development Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Real Estate 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 Nanjing Chixia Development Co (600533) overvalued or undervalued?
As of Aug 9, 2026, our model estimates a fair value of ¥0.8800 versus a price of ¥2.18, about −60% (overvalued).
What is the fair value of 600533?
Our model-based fair value for Nanjing Chixia Development Co is ¥0.8800 (as of Aug 9, 2026), built from audited fundamentals. The current price is ¥2.18.
What is the quality score of 600533?
Nanjing Chixia Development Co has a Quality Score of 45/100. 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 Nanjing Chixia Development Co (600533)?
Nanjing Chixia Development Co reported trailing-twelve-month revenue of about 5.1B CNY (latest available figure, as of Aug 9, 2026).
What is the net profit margin of 600533?
The net profit margin of Nanjing Chixia Development Co is about -37.5%, meaning it is currently running at a net loss. Based on the latest reported figures.

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 Nanjing Chixia Development 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.