EN DE

Xinjiang Winka Times Department Store Co (603101) Fair Value & Analysis

Consumer Cyclical · CN · Market cap 3.4B CNY

XW Xinjiang Winka Times Department Store Co 603101 · SHG
Price¥7.22
Fair Value¥3.42
Upside-52.6%
Quality42/100
Watch Xinjiang Winka Times Department Store Co for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 4.3% net margin
Low debt · negative free cash flow
1.36% dividend yield
Trails peers (5/13)
Narrow moat 33/100
Evidence: Medium Range ¥2.70 – ¥3.92 Share as image

Fair value as of: Aug 10, 2026

From 14 valuation models · updated today

Fair value updated Aug 10, 2026, revised from ¥3.60 to ¥3.42 (−5.0%) since Jul 11, 2026. Share price +4.3% over the past month.

Below-average quality, and screening another 53% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥3.92). The favourable scenario is already priced in.
  • Weak quality (42/100) and above fair value at the same time, the margin of safety is missing on both counts.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥13.48 ¥4.13 Fair Value ¥3.42 Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 10, 2026.

How to read this chart

60‑month range ¥4.13 – ¥13.48 · fair‑value band ¥2.70 – ¥3.92 · the ¥7.22 price screens above the ¥3.42 fair value. Dashed = 300-day average. As of Aug 10, 2026.

Full chart & analysis →

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

Analysis

Xinjiang Winka Times Department Store Co (603101) currently trades at ¥7.22, while our model-based Fair Value estimate is ¥3.42, implying the stock looks roughly 52.6% overvalued today. The Quality Score stands at 42/100 (below-average 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, Xinjiang Winka Times Department Store Co generated revenue of 2.5B CNY at a net margin of 3.4%. Revenue grew 4.6% year over year. It earns a return on equity of 5.9%. Net debt stands at 1.3B CNY. Fundamentals as of Aug 10, 2026

Our scenario range runs from ¥2.70 (bear case) to ¥3.92 (bull case); at ¥7.22, 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 49% below its 52-week high and 7% 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 -53%, 603101 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 BearBaseBull Evidence
Highest evidence
Residual Income ¥2.33 ¥2.39 ¥2.33 76
ROIC Compounder ¥2.73 ¥3.29 ¥3.91 72
Gordon GGM ¥1.58 ¥1.94 ¥2.32 70
All 14 models by family
Earnings-Based
Graham-Dodd ¥1.11 ¥1.87 ¥2.28 54
EPV ¥2.73 ¥3.26 ¥3.71 59
Dividend Discount
Gordon GGM ¥1.58 ¥1.94 ¥2.32 70
DDM Multi-Stage ¥1.58 ¥2.09 ¥2.69 61
Multiples
P/E Multiple ¥2.70 ¥3.60 ¥4.50 63
P/S Multiple ¥2.08 ¥2.78 ¥3.47 58
P/B Multiple ¥2.08 ¥2.78 ¥3.47 55
EV/EBIT ¥4.89 ¥6.72 ¥8.54 53
EV/EBITDA ¥6.32 ¥8.63 ¥10.93 54
EV/Revenue ¥3.11 ¥4.69 ¥6.27 43
Asset-Based
NCAV (Graham) ¥1.50 ¥2.02 ¥3.01 50
Economic Profit
Residual Income ¥2.33 ¥2.39 ¥2.33 76
ROIC Compounder ¥2.73 ¥3.29 ¥3.91 72
Growth Earnings
Growth-Adj P/E ¥1.90 ¥2.72 ¥3.53 68

Widest divergence: Multiples (¥3.60) versus Earnings-Based (¥1.87). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) 2.5B CNY
Revenue growth (YoY) +5.5%
Net margin 4.3%
Return on equity 7.5%
Free cash flow −90.7M CNY FY2025
P/E ratio 31.4
More key figures
Operating margin 10.7%
EPS (TTM) ¥0.2300
Dividend yield 1.4%
EPS growth (YoY) +232%
Net debt 1.3B CNY FY2025

Figures from reported company fundamentals · as of Aug 10, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 42/100

Of which business quality 41 · Market factors (momentum, volatility) 29

Profitability 29
Margins and returns on capital today
Quality Growth 35
Are margins and returns improving?
Cashflow 43
Earnings quality: real cash, not paper profit
Fin. Strength 23
Balance sheet, leverage, solvency risk
Investment 53
Disciplined investing over empire-building
Low Volatility 57
Calm price path (market factor)
Momentum 16
Price trend over the last 3–12 months (market factor)
52W Momentum 19
Distance to the 52-week high (market factor)
Net Issuance 81
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 Winka Times Department Store Co.,Ltd. operates as a retail and chain supermarket enterprise in China. The company owns and operates department stores, shopping malls, shopping centers, and independent supermarkets, as well as manages shopping centers and department stores for others.

Full company description

Xinjiang Winka Times Department Store Co.,Ltd. operates as a retail and chain supermarket enterprise in China. The company owns and operates department stores, shopping malls, shopping centers, and independent supermarkets, as well as manages shopping centers and department stores for others. It also engages in leasing of commercial properties and property management, etc. The company was founded in 2008 and is headquartered in Urumqi, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Xinjiang Winka Times Department Store Co reported revenue of ¥2.5B in FY2025 versus ¥2.4B in FY2021, a compound +0.6%/yr. Reported net income was ¥76.9M in FY2025, compounding +10.0%/yr from FY2021.

Growth Quality 25/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
2.5B CNY
Latest YoY
+1.7%
Avg. growth/yr (3Y)
+8.7%
Avg. growth/yr (5Y)
+2.7%
Avg. growth/yr (14Y)
+3.3%
Revenue +0.6%/yr
FY21 ¥2.4B
FY22 ¥1.9B
FY23 ¥2.5B
FY24 ¥2.4B
FY25 ¥2.5B
Net income +10.0%/yr
FY21 ¥52.4M
FY22 −¥157M
FY23 ¥162M
FY24 ¥58.4M
FY25 ¥76.9M

603101 screens 53% 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 Winka Times Department Store Co Fair Value". https://www.fairvalue-calculator.com/stock/603101

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 42 · Bottom 25%
Fair Value upside −53% · Bottom 25%
Return on equity (TTM) 8% · Above median
Return on assets 3% · Above median
Net margin (TTM) 4% · Above median
Operating margin (TTM) 11% · Above median
Revenue growth 6% · Above median
Dividend yield (TTM) 1.4% · Below median
Debt / equity 0.34× · Higher than 75% of peers

Valuation Multiples vs Department Stores median · lower = cheaper

P/E (TTM) 31.4× · Pricier than median
P/B 2.40× · Pricier than 75% of peers
P/S (TTM) 1.35× · Pricier than 75% of peers
EV/EBITDA 10.2× · 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 26
FUTURE 28 · sector 2
PAST 30 · sector 16
HEALTH 83 · sector 96
DIVIDEND 27 · 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 10, 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 Winka Times Department Store Co 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 Winka Times Department Store Co (603101) overvalued or undervalued?
As of Aug 10, 2026, our model estimates a fair value of ¥3.42 versus a price of ¥7.22, about −53% (overvalued).
What is the fair value of 603101?
Our model-based fair value for Xinjiang Winka Times Department Store Co is ¥3.42 (as of Aug 10, 2026), built from audited fundamentals. The current price is ¥7.22.
What is the quality score of 603101?
Xinjiang Winka Times Department Store Co has a Quality Score of 42/100. 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 Winka Times Department Store Co (603101)?
Xinjiang Winka Times Department Store Co reported trailing-twelve-month revenue of about 2.5B CNY (latest available figure, as of Aug 10, 2026).
What is the net profit margin of 603101?
The net profit margin of Xinjiang Winka Times Department Store Co is about 3.4%, meaning it keeps roughly 3.4% of revenue as net income. Based on the latest reported figures.
Does Xinjiang Winka Times Department Store Co pay a dividend?
Xinjiang Winka Times Department Store Co currently shows a dividend yield of about 1.45% relative to its recent price (as of Aug 10, 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 Xinjiang Winka Times Department Store 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.