EN DE

Xinjiang Youhao(Group)Co.,Ltd (600778) Fair Value & Analysis

Consumer Cyclical · CN · Market cap 1.7B CNY

XY Xinjiang Youhao(Group)Co.,Ltd 600778 · SHG
Price¥5.57
Fair Value¥0.9300
Upside-83.3%
Quality54/100
Watch Xinjiang Youhao(Group)Co.,Ltd for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 1.0% net margin
Low debt · generates free cash flow
Trails peers (2/14)
Narrow moat 30/100
Evidence: High Range ¥0.7000 – ¥1.17 Share as image

Fair value as of: Aug 9, 2026

From 24 valuation models · updated yesterday

Share price +10.1% over the past month.

A solid business, but screening 83% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥1.17). 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)

¥10.00 ¥3.41 Fair Value ¥0.9300 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 ¥3.41 – ¥10.00 · fair‑value band ¥0.7000 – ¥1.17 · the ¥5.57 price screens above the ¥0.9300 fair value. Dashed = 300-day average. As of Aug 9, 2026.

Full chart & analysis →

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

Analysis

Xinjiang Youhao(Group)Co.,Ltd (600778) currently trades at ¥5.57, while our model-based Fair Value estimate is ¥0.9300, implying the stock looks roughly 83.3% 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: high).

Over the trailing twelve months, Xinjiang Youhao(Group)Co.,Ltd generated revenue of 1.4B CNY at a net margin of 1.0%. Revenue declined 9.9% year over year. It earns a return on equity of 1.8%. Net debt stands at 425M CNY. Fundamentals as of Aug 9, 2026

Our scenario range runs from ¥0.7000 (bear case) to ¥1.17 (bull case); at ¥5.57, 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 36% below its 52-week high and 1% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 50% fair-value upside, at -83%, 600778 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 ¥3.93 ¥4.83 ¥6.23 80
Residual Income ¥0.5500 ¥0.5600 ¥0.5300 76
Rev-Margin DCF ¥3.02 ¥3.89 ¥4.99 74
All 24 models by family
DCF Models
FCF DCF ¥3.83 ¥4.78 ¥6.38 38
Owner Earnings ¥4.68 ¥5.89 ¥7.93 31
5Y Revenue Exit ¥3.02 ¥3.81 ¥4.95 39
5Y EBITDA Exit ¥5.18 ¥7.54 ¥10.66 41
5Y P/E Exit ¥2.40 ¥2.74 ¥3.16 38
10Y Revenue Exit ¥3.32 ¥3.90 ¥4.49 36
10Y EBITDA Exit ¥4.56 ¥6.00 ¥7.55 37
10Y P/E Exit ¥3.02 ¥3.30 ¥3.53 35
Earnings-Based
Graham-Dodd ¥0.2900 ¥0.3500 ¥0.4000 54
EPV ¥2.15 ¥2.35 ¥2.52 59
Dividend Discount
Gordon GGM ¥0.9400 ¥1.01 ¥1.12 70
DDM Multi-Stage ¥0.9400 ¥1.11 ¥1.34 61
Multiples
P/E Multiple ¥0.7000 ¥0.9300 ¥1.17 63
P/S Multiple ¥0.5400 ¥0.7200 ¥0.9000 58
P/B Multiple ¥0.5400 ¥0.7200 ¥0.9000 55
EV/EBIT ¥3.43 ¥4.35 ¥5.27 53
EV/EBITDA ¥7.15 ¥9.31 ¥11.46 54
EV/Revenue ¥2.54 ¥3.33 ¥4.13 43
Asset-Based
NCAV (Graham) ¥0.3700 ¥0.5000 ¥0.7400 50
Growth DCF
Growth DCF ¥3.93 ¥4.83 ¥6.23 80
Rev-Margin DCF ¥3.02 ¥3.89 ¥4.99 74
Economic Profit
Residual Income ¥0.5500 ¥0.5600 ¥0.5300 76
ROIC Compounder ¥2.15 ¥2.36 ¥2.53 72
Growth Earnings
Growth-Adj P/E ¥0.4900 ¥0.7100 ¥0.9200 68

Widest divergence: DCF Models (¥3.90) versus Earnings-Based (¥0.3500). Highest evidence: Growth DCF (80).

Notify me when 600778 reaches fair value

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

Key figures & financial health

Revenue (TTM) 1.4B CNY
Revenue growth (YoY) -9.9%
Net margin 1.0%
Return on equity 1.8%
Free cash flow 120M CNY FY2025
P/E ratio 140.8
More key figures
Operating margin 7.5%
EPS (TTM) ¥0.0400
EPS growth (YoY) +2.6%
Net debt 425M CNY FY2025

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

Quality Score breakdown

Overall quality 54/100

Of which business quality 51 · Market factors (momentum, volatility) 32

Profitability 24
Margins and returns on capital today
Quality Growth 50
Are margins and returns improving?
Cashflow 68
Earnings quality: real cash, not paper profit
Fin. Strength 7
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 73
Calm price path (market factor)
Momentum 13
Price trend over the last 3–12 months (market factor)
52W Momentum 19
Distance to the 52-week high (market factor)
Net Issuance 92
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

Xinjiang Youhao(Group)Co.,Ltd operates as a commercial retail enterprise in China. It operates shopping centers, department stores, supermarkets, and convenience stores. The company also engages in travel agency, logistics, wholesale, and real estate development and sale, as well as retailing of petroleum products and lubricants.

Full company description

Xinjiang Youhao(Group)Co.,Ltd operates as a commercial retail enterprise in China. It operates shopping centers, department stores, supermarkets, and convenience stores. The company also engages in travel agency, logistics, wholesale, and real estate development and sale, as well as retailing of petroleum products and lubricants. The company was founded in 1958 and is based in Urumqi, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Xinjiang Youhao(Group)Co.,Ltd reported revenue of ¥1.4B in FY2025 versus ¥2.0B in FY2021, a compound −7.8%/yr. Reported net income was ¥13.2M in FY2025.

Growth Quality 55/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
1.4B CNY
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.
−6.7%
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.
−21.1%
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.
+4.9%
Revenue −7.8%/yr
FY21 ¥2.0B
FY22 ¥1.4B
FY23 ¥1.7B
FY24 ¥1.6B
FY25 ¥1.4B
Net income
FY21 −¥50.5M
FY22 −¥218M
FY23 −¥127M
FY24 ¥3.2M
FY25 ¥13.2M

600778 screens 83% overvalued. Compare with Falabella S.A →

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). "Xinjiang Youhao(Group)Co.,Ltd Fair Value". https://www.fairvalue-calculator.com/stock/600778

Peer Group

Department Stores · 127 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 −83% · Bottom 25%
Return on equity (TTM) 2% · Below median
Return on assets 1% · Below median
Net margin (TTM) 1% · Below median
Operating margin (TTM) 7% · Above median
Revenue growth -10% · Bottom 25%
Debt / equity 0.23× · Higher than median

Valuation Multiples vs Department Stores median · lower = cheaper

P/E (TTM) 134.3× · Pricier than 75% of peers
P/B 7.25× · Pricier than 75% of peers
P/S (TTM) 1.21× · Pricier than median
P/FCF 2.1× · Pricier than median
EV/EBITDA 8.8× · Pricier than median
PEG 0.09× · Cheaper 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 26
FUTURE 0 · sector 2
PAST 7 · sector 16
HEALTH 89 · sector 96
DIVIDEND 0 · sector 37

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 Department Stores stocks, each showing price versus our Fair Value estimate (as of Aug 9, 2026).

Stock Price Fair Value vs Fair Value
Falabella S.A FALABELLA 5,875 CLP 8,880 CLP +51%
El Puerto de Liverpool, S.A. LIVEPOLC1 99.62 MXN 263.70 MXN +165%
99 Speed Mart Retail Holdings 5326 3.70 MYR 1.45 MYR -61%
Cencosud S.A CENCOSUD 2,040 CLP 2,516 CLP +23%
Vishal Mega Mart Limited VMM ₹113.94 ₹37.39 -67%
SHINSEGAE Inc 004170 610,000 KRW 200,259 KRW -67%
Organización Soriana, S. A. B. de C. V., SORIANAB 30.04 MXN 59.59 MXN +98%
Lotte Shopping Co 023530 155,300 KRW 81,725 KRW -47%
Lojas Renner S.A LREN3 R$14.10 R$33.36 +137%
La Comer, S.A. LACOMERUBC 34.37 MXN 51.49 MXN +50%

Compare Xinjiang Youhao(Group)Co.,Ltd 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 Xinjiang Youhao(Group)Co.,Ltd (600778) overvalued or undervalued?
As of Aug 9, 2026, our model estimates a fair value of ¥0.9300 versus a price of ¥5.57, about −83% (overvalued).
What is the fair value of 600778?
Our model-based fair value for Xinjiang Youhao(Group)Co.,Ltd is ¥0.9300 (as of Aug 9, 2026), built from audited fundamentals. The current price is ¥5.57.
What is the quality score of 600778?
Xinjiang Youhao(Group)Co.,Ltd 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 Xinjiang Youhao(Group)Co.,Ltd (600778)?
Xinjiang Youhao(Group)Co.,Ltd reported trailing-twelve-month revenue of about 1.4B CNY (latest available figure, as of Aug 9, 2026).
What is the net profit margin of 600778?
The net profit margin of Xinjiang Youhao(Group)Co.,Ltd is about 1.0%, meaning it keeps roughly 1.0% of revenue as net income. 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 Xinjiang Youhao(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.