EN DE
Check 35,000+ stocks against 26 valuation models and 37 quality factors
Data-driven stock valuation

Xiamen Bank Co Ltd (601187) fair value: what the stock is really worth

As of Sep 23, 2026: fair value of Xiamen Bank Co Ltd ¥13.86, price ¥6.93, upside +100.0%, quality 45 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.

  1. Fair value above price? Yes
  2. Good quality? No
  3. Add to watchlist

Financial Services · CN · ISIN CNE100004HT2

XB Some data Sep 24, 2026

Xiamen Bank Co Ltd

601187 · SHG

Cheap, value-trap riskThe stock looks deeply undervalued, but low quality raises value-trap risk.

✓Fair value ¥13.86 · Strongly undervalued (+100%)
!Quality 45/100
!Expensive Growth (revenue 5y +6.0 %/yr)
✓Highly profitable · 46.4% net margin (TTM)
!negative free cash flow
✓Ranks above peers (7/11)
✓Wide moat 65/100
!Evidence only medium, so the estimate is less certain
!Weak on future: 19 out of 100
Watch Xiamen Bank Co Ltd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free Pro now: $1 first month

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

69 individual criteria per stock, every one traceable See the method →

Price vs Fair Value

¥7.93 ¥4.12 Fair Value ¥13.86 Apr 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 24, 2026.

How to read this chart

60‑month range ¥4.12 – ¥7.93 · fair‑value band ¥10.40 – ¥17.33 · the ¥6.93 price screens below the ¥13.86 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.

Follow Xiamen Bank Co in your weekly email

Every Wednesday you see whether Xiamen Bank Co is on track or worth a review, plus price against fair value. Free, up to 3 stocks.

We send you a confirmation link. Unsubscribe with one click.

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

Company profile

Xiamen Bank Co., Ltd. provides various banking products and services to individuals, corporate customers, and small and micro finance businesses in China and internationally.

Show more

Xiamen Bank Co., Ltd. provides various banking products and services to individuals, corporate customers, and small and micro finance businesses in China and internationally. It offers personal savings products, personal loans, investment and financial management products, bank cards, and convenience finance services; cash management, international business, investment banking, intermediate business, and investment banking services, as well as corporate deposits and loans; and financing solutions for emerging and small businesses. The company also provides financial market services, including precious metal, bond, foreign exchange and derivative, bill collection, inter-bank, and franchise business services; and online and mobile banking services. It has branches in Chongqing and Fujian Province. The company was founded in 1996 and is based in Xiamen, China.

Stock analysis

Xiamen Bank Co Ltd (601187) currently trades at ¥6.93, while our model-based Fair Value estimate is ¥13.86, implying the stock looks roughly 50.0% undervalued today.

Show more

Valuation

Bull case: the Multiples group reads highest at a median of ¥12.97 per share, and 4 of the 4 models we run sit above the ¥6.93 price.

Bear case: the Asset-Based group reads lowest at ¥8.49, and 0 of the 4 models stay below the price. Evidence for this calculation is medium.

Scenario range: ¥10.40 (bear) to ¥17.33 (bull), the price of ¥6.93 sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.

Quality & growth

The Quality Score stands at 45/100 (below-average quality), in the Financial Services sector.

Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.

Xiamen Bank Co Ltd reported revenue of 2.8B CNY in FY2025 versus 12.3B CNY in FY2021, a compound −31.1%/yr. Reported net income was 2.6B CNY in FY2025, compounding +5.0%/yr from FY2021.

Key figures

Market cap 18.3B CNY (≈ $2.7B) · P/E ratio 7.5 · P/S ratio 7.17 · EPS (TTM) ¥0.9200 · Net margin 95.2% · Return on equity 11.8% · Return on assets (EBIT) 0.7% · Operating margin 62.7%.

Competitive moat

Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).

What moves the price

The share trades about 12% below its 52-week high and 14% above its 52-week low, currently below its 200-day average.

For context, the median of 10 Financial Services peers we cover trades at −38% fair-value upside, at 100%, 601187 screens cheaper than that median.

Fair Value models

Bear ¥10.40 Fair Value ¥13.86 Bull ¥17.33
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (¥0.6730 per share) are deliberately not added. 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 ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Highest evidence
Residual Income ¥10.36 ¥11.01 ¥12.12 76
P/E Multiple ¥9.73 ¥12.97 ¥16.22 63
P/B Multiple ¥12.73 ¥16.97 ¥21.21 55
All 4 models by family
Multiples
P/E Multiple ¥9.73 ¥12.97 ¥16.22 63
P/B Multiple ¥12.73 ¥16.97 ¥21.21 55
Asset-Based
NCAV (Graham) ¥6.34 ¥8.49 ¥12.68 51
Economic Profit
Residual Income ¥10.36 ¥11.01 ¥12.12 76

Open the full fair value analysis →

Notify me when 601187 reaches fair value

Put 601187 on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Quality Score breakdown

Overall quality 45/100

Of which business quality 41 · Market factors (momentum, volatility) 55

Profitability 32
Margins and returns on capital today
Quality Growth 57
Are margins and returns improving?
Cashflow 0
Earnings quality: real cash, not paper profit
Fin. Strength 40
Balance sheet, leverage, solvency risk
Investment 50
Disciplined investing over empire-building
Low Volatility 81
Calm price path (market factor)
Momentum 42
Price trend over the last 3–12 months (market factor)
52W Momentum 46
Distance to the 52-week high (market factor)
Net Issuance 92
Share count: buybacks or dilution?

Open the full quality analysis →

Revenue & earnings trend

Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card. 44/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+4.8%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+6.0%
Revenue growth 19 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+21.4%
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
+5.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year+5.8%
Dividend (yield on the price)0.0%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.6% vs 7%, steady
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.16% → 100%
Start year 2020 (pandemic)

Watch 601187, get fair value alerts →

Compare Xiamen Bank Co Ltd with another stock

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

Free, no sign-up

Peer Groupⓘ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.Banks - Regional · 1074 stocks

Beats the industry median on 7/11 measures
Overall it ranks above its industry peers.
Valuation
Quality Score 47 · Below median
Fair Value upside +100% · Top 25%
Profitability
Return on equity (TTM) 12% · Above median
Return on assets 1% · Below median
Net margin (TTM) 46% · Top 25%
Operating margin (TTM) 63% · Top 25%
Growth and dividend
Revenue growth 4% · Below median
Dividend yield (TTM) 0.0% · Bottom 25%

Valuation Multiplesvs Banks - Regional median · lower = cheaper

P/E (TTM) 7.5× · Cheapest 25%
P/B 0.08× · Cheapest 25%
P/S (TTM) 0.96× · Cheapest 25%

Strength profile in five axes (Snowflake)

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE (fair-value potential)100 · sector 11
FUTURE (revenue growth)19 · sector 45
PAST (return on equity)47 · sector 41
HEALTH (low debt)0 · sector 85
DIVIDEND (yield)0 · sector 53

Context: sector, industry, market

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

Similar stocks

10 more Banks - Regional stocks, each showing price versus our Fair Value estimate.

Stock Price Fair Value vs Fair Value
DBS Group D05 77.69 SGD 40.48 SGD −48%
China Merchants Bank Co 3968 HK$51.25 HK$62.30 +22%
Intesa Sanpaolo S.p.A ISP €6.73 €4.04 −40%
HDFC Bank Limited HDFCBANK ₹737.25 ₹406.85 −45%
BNP Paribas SA BNP €101.30 €105.99 +5%
UniCredit S.p.A UCG €83.28 €77.62 −7%
Mizuho Financial Group MFG $10.87 $6.75 −38%
ICICI Bank Limited ICICIBANK ₹1,340 ₹616.16 −54%
The PNC Financial Services Group PNC $227.96 $159.52 −30%
Oversea-Chinese Banking Corporation O39 32.14 SGD 19.80 SGD −38%

Explore undervalued stocks

More undervalued Financial Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screenerFilter by region, size and sector Compare toolTwo stocks side by side Extrinsic Value Calculator…Calculator with industry benchmark Peter Lynch Fair Value Formula &…Calculator with industry benchmark
Run the numbers yourself: free valuation calculators
DCF CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorFama-French ModelIntrinsic Value
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.

Xiamen Bank Co Ltd · Fair Value
¥13.86 +50%Fair Value
Calculator →

Cite: Fair Value Calculator (2026). "Xiamen Bank Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/601187

Frequently asked questions

Is Xiamen Bank Co Ltd (601187) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of ¥13.86 versus a price of ¥6.93, about +100% upside (undervalued).
What is the fair value of 601187?
Our model-based fair value for Xiamen Bank Co Ltd is ¥13.86 (as of Sep 24, 2026), built from audited fundamentals. The current price: ¥6.93.
What is the quality score of 601187?
Xiamen Bank Co Ltd 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 price target for Xiamen Bank Co Ltd (601187)?
Our model-based price target is the fair value of ¥13.86 (as of Sep 24, 2026) from 4 valuation models. Cautious scenario ¥10.40, optimistic scenario ¥17.33. It is a calculation from audited fundamentals, not an analyst target.
What is the Xiamen Bank Co Ltd stock forecast for 2026?
Our models put fair value at ¥13.86, about +100% upside versus a price of ¥6.93 (undervalued). Cautious scenario ¥10.40, optimistic scenario ¥17.33. The calculation is refreshed regularly with new filings.
What is the revenue of Xiamen Bank Co Ltd (601187)?
Xiamen Bank Co Ltd reported trailing-twelve-month revenue of about 2.9B CNY (latest available figure, as of Sep 24, 2026).
What is the intrinsic value of Xiamen Bank Co Ltd (601187)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Xiamen Bank Co Ltd it is ¥13.86 per share (as of Sep 24, 2026), against a price of ¥6.93. It is the blended result of 4 valuation models (cash flow, earnings, asset, dividend).
Is Xiamen Bank Co Ltd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 601187 trades below its calculated fair value: price ¥6.93, fair value ¥13.86, a gap of about +100% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 601187?
No. The price is what the market pays today (¥6.93); the fair value is what the company's own numbers justify (¥13.86). For Xiamen Bank Co Ltd the two are ¥6.93 per share apart. That gap is exactly why we show both numbers side by side.
How much is Xiamen Bank Co Ltd worth?
The market values Xiamen Bank Co Ltd at about 18.3B CNY (market capitalisation, as of Sep 24, 2026). Per share that is ¥6.93; our models calculate a fair value of ¥13.86 per share.
What do the bullish and bearish scenarios say about 601187?
Our models span a range for Xiamen Bank Co Ltd: cautious scenario ¥10.40, base ¥13.86, optimistic ¥17.33 per share (as of Sep 24, 2026, price ¥6.93). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 601187?
Xiamen Bank Co Ltd trades at a price-to-earnings ratio of 7.5 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥13.86 is built from several models across several years. Other multiples: P/B 0.1, P/S 1.0.
How solid is the balance sheet of Xiamen Bank Co Ltd (601187)?
Balance-sheet figures for Xiamen Bank Co Ltd (as of Sep 24, 2026): return on equity 11.8%. They feed the Quality Score of 45/100, which measures business quality independently of the share price.
How far is 601187 from its 52-week high?
Xiamen Bank Co Ltd trades at ¥6.93, about 12% below its 52-week high of ¥7.92 and 14% above the low of ¥6.07 (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of ¥13.86 is for.
Which stocks are comparable to Xiamen Bank Co Ltd?
From the same area (Financial Services) we also value DBS Group, China Merchants Bank Co, Intesa Sanpaolo S.p.A, HDFC Bank Limited, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Xiamen Bank Co Ltd stock attractive at the current price?
The data as of Sep 24, 2026: price ¥6.93, calculated fair value ¥13.86 (+100%), Quality Score 45/100, from 4 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 601187 calculated?
We run Xiamen Bank Co Ltd through 4 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of ¥13.86, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.1 % above its aggregate fair value. Xiamen Bank Co Ltd currently trades 100 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Xiamen Bank Co Ltd (601187)?
The closing price on Sep 23, 2026 was ¥6.93. Our model-based fair value is ¥13.86, about +100% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Xiamen Bank Co Ltd right now?
The price is below even our cautious bear case (¥10.40). The market is more pessimistic than our downside scenario. Solid quality (45/100) at a price below fair value, the discount is the argument here, not the business quality. For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Where does the earnings growth of Xiamen Bank Co Ltd (601187) come from?
Earnings per share at Xiamen Bank Co Ltd grew +7.4 % a year from 2014 to 2025. Broken into its drivers: revenue per share −1.6 %, EBIT margin +5.9 %, tax rate +3.4 %, residual (interest, one-offs) −0.3 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.

Key figures of Xiamen Bank Co Ltd

How large is the market capitalisation of Xiamen Bank Co Ltd (601187)?
The market capitalisation of Xiamen Bank Co Ltd is 18.3B CNY (≈ $2.7B). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Xiamen Bank Co Ltd (601187)?
The price-to-sales ratio of Xiamen Bank Co Ltd is 7.17 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Xiamen Bank Co Ltd (601187)?
Earnings per share at Xiamen Bank Co Ltd are ¥0.9200 (price ÷ EPS = P/E 7.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Xiamen Bank Co Ltd (601187)?
The net margin of Xiamen Bank Co Ltd is 95.2% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Xiamen Bank Co Ltd (601187)?
The return on equity (ROE) of Xiamen Bank Co Ltd is 11.8% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Xiamen Bank Co Ltd (601187)?
On an EBIT basis the return on assets of Xiamen Bank Co Ltd is 0.7% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Xiamen Bank Co Ltd (601187)?
The operating margin of Xiamen Bank Co Ltd is 62.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Xiamen Bank Co Ltd (601187)?
Revenue at Xiamen Bank Co Ltd is growing +3.8% versus a year earlier (3y avg −40.9%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Xiamen Bank Co Ltd (601187)?
Earnings per share at Xiamen Bank Co Ltd are growing −2.7% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Xiamen Bank Co Ltd (601187) generate?
The free cash flow of Xiamen Bank Co Ltd is −1.5B CNY (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Xiamen Bank Co Ltd (601187) carry?
The net debt of Xiamen Bank Co Ltd is 67.8B CNY (fiscal year 2025). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed

Watch Xiamen Bank Co Ltd in the live analysis

One click puts Xiamen Bank Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.