Beijing Cuiwei Tower Co Ltd (603123) fair value: what the stock is really worth
As of Sep 30, 2026: fair value of Beijing Cuiwei Tower Co Ltd ¥1.22, price ¥9.49, upside -87.1%, quality 41 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Beijing Cuiwei Tower 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 freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Oct 2, 2026.
How to read this chart
60‑month range ¥5.53 – ¥28.05 · fair‑value band ¥0.9100 – ¥1.82 · the ¥9.49 price screens above the ¥1.22 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Oct 2, 2026.
Follow Beijing Cuiwei Tower Co in your weekly email
Every Wednesday you see whether Beijing Cuiwei Tower 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.
Beijing Cuiwei Tower Co., Ltd., together with its subsidiaries, operates department stores and third-party payment related businesses in China. The company operates through Bank Card Acquiring and Department Stores segments. It operates contemporary malls, road stores, and supermarkets. The company was founded in 2003 and is headquartered in Beijing, China.
Stock analysis
Beijing Cuiwei Tower Co Ltd (603123) currently trades at ¥9.49, while our model-based Fair Value estimate is ¥1.22, 87.1% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Asset-Based group reads highest at a median of ¥1.39 per share, and 0 of the 3 models we run sit above the ¥9.49 price.
Bear case: the Dividend Discount group reads lowest at ¥0.5800, and 3 of the 3 models stay below the price. Evidence for this calculation is low.
Scenario range: ¥0.9100 (bear) to ¥1.82 (bull), the price of ¥9.49 sits above 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 41/100 (below-average quality), in the Financial Services sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Beijing Cuiwei Tower Co Ltd reported revenue of 2.3B CNY in FY2025 versus 3.5B CNY in FY2021, a compound −10.0%/yr. Reported net income was −481M CNY in FY2025.
Key figures
Market cap 7.2B CNY (≈ $1.1B) · P/S ratio 3.32 · EPS (TTM) ¥−0.5700 · Dividend yield 0.7% · Net margin −20.9% · Return on equity −23.5% · Return on assets (EBIT) −3.4% · Operating margin −11.3%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 28 out of 100 (low confidence).
What moves the price
The share trades about 44% below its 52-week high and 22% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Financial Services peers we cover trades at 10% fair-value upside, at −87%, 603123 screens richer than that median.
Fair Value models
Bear ¥0.9100Fair Value ¥1.22Bull ¥1.82
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.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.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.
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.6/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+3.0%
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.
−16.7%
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.
−10.9%
Start year 2020 (pandemic). Over 10 years: −8.8% a year
Revenue growth 17 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.
−1.0%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘ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.
6.0% (2020) → −17.6% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
Compare Beijing Cuiwei Tower 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.Credit Services · 329 stocks
Beats the industry median on 3/10 measures
Overall it trails its industry peers.
Valuation
Quality Score44 · Below median
Fair Value upside−87.1% · Bottom 25%
Profitability
Return on assets−3.8% · Bottom 25%
Net margin (TTM)−18.7% · Bottom 25%
Operating margin (TTM)−11.3% · Bottom 25%
Growth and dividend
Revenue growth−4.0% · Bottom 25%
Dividend yield (TTM)0.7% · Bottom 25%
Balance sheet
Debt / equity0.16× · Below median
Valuation Multiplesvs Credit Services median · lower = cheaper
P/B0.64× · Cheapest 25%
P/S (TTM)0.47× · Cheapest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 55
FUTURE (revenue growth)0· sector 55
PAST (return on equity)0· sector 32
HEALTH (low debt)92· sector 59
DIVIDEND (yield)14· sector 64
VALUE 0: the price sits above our fair-value range.
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). "Beijing Cuiwei Tower Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/603123
Frequently asked questions
Is Beijing Cuiwei Tower Co Ltd (603123) overvalued or undervalued?
As of Oct 2, 2026, our model estimates a fair value of ¥1.22 versus a price of ¥9.49, about −87% upside (overvalued).
What is the fair value of 603123?
Our model-based fair value for Beijing Cuiwei Tower Co Ltd is ¥1.22 (as of Oct 2, 2026), built from audited fundamentals. The current price: ¥9.49.
What is the quality score of 603123?
Beijing Cuiwei Tower Co Ltd has a Quality Score of 41/100. 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 Beijing Cuiwei Tower Co Ltd (603123)?
Our model-based price target is the fair value of ¥1.22 (as of Oct 2, 2026) from 3 valuation models. Cautious scenario ¥0.9100, optimistic scenario ¥1.82. It is a calculation from audited fundamentals, not an analyst target.
What is the Beijing Cuiwei Tower Co Ltd stock forecast for 2026?
Our models put fair value at ¥1.22, about −87% upside versus a price of ¥9.49 (overvalued). Cautious scenario ¥0.9100, optimistic scenario ¥1.82. The calculation is refreshed regularly with new filings.
What is the revenue of Beijing Cuiwei Tower Co Ltd (603123)?
Beijing Cuiwei Tower Co Ltd reported trailing-twelve-month revenue of about 2.3B CNY (latest available figure, as of Oct 2, 2026).
Does Beijing Cuiwei Tower Co Ltd pay a dividend?
Beijing Cuiwei Tower Co Ltd currently shows a dividend yield of about 0.72% relative to its recent price (as of Oct 2, 2026).
What is the intrinsic value of Beijing Cuiwei Tower Co Ltd (603123)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Beijing Cuiwei Tower Co Ltd it is ¥1.22 per share (as of Oct 2, 2026), against a price of ¥9.49. It is the blended result of 3 valuation models (cash flow, earnings, asset, dividend).
Is Beijing Cuiwei Tower Co Ltd stock overvalued or undervalued in 2026?
As of Oct 2, 2026, 603123 trades above its calculated fair value: price ¥9.49, fair value ¥1.22, a gap of about −87% (overvalued). 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 603123?
No. The price is what the market pays today (¥9.49); the fair value is what the company's own numbers justify (¥1.22). For Beijing Cuiwei Tower Co Ltd the two are ¥8.27 per share apart. That gap is exactly why we show both numbers side by side.
How much is Beijing Cuiwei Tower Co Ltd worth?
The market values Beijing Cuiwei Tower Co Ltd at about 7.2B CNY (market capitalisation, as of Oct 2, 2026). Per share that is ¥9.49; our models calculate a fair value of ¥1.22 per share.
What do the bullish and bearish scenarios say about 603123?
Our models span a range for Beijing Cuiwei Tower Co Ltd: cautious scenario ¥0.9100, base ¥1.22, optimistic ¥1.82 per share (as of Oct 2, 2026, price ¥9.49). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Beijing Cuiwei Tower Co Ltd (603123)?
Balance-sheet figures for Beijing Cuiwei Tower Co Ltd (as of Oct 2, 2026): return on equity −23.5%, debt of 0.16 per unit of equity. They feed the Quality Score of 41/100, which measures business quality independently of the share price.
How far is 603123 from its 52-week high?
Beijing Cuiwei Tower Co Ltd trades at ¥9.49, about 44% below its 52-week high of ¥16.81 and 22% above the low of ¥7.76 (as of Sep 30, 2026). Distance from the high says nothing about value: that is what the fair value of ¥1.22 is for.
Which stocks are comparable to Beijing Cuiwei Tower Co Ltd?
From the same area (Financial Services) we also value Visa Inc, Mastercard Incorporated, American Express Company, Capital One Financial Corporation, 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 Beijing Cuiwei Tower Co Ltd stock attractive at the current price?
The data as of Oct 2, 2026: price ¥9.49, calculated fair value ¥1.22 (−87%), Quality Score 41/100, from 3 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 603123 calculated?
We run Beijing Cuiwei Tower Co Ltd through 3 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 ¥1.22, 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 14.5 % above its aggregate fair value. Beijing Cuiwei Tower Co Ltd itself currently trades above fair value. 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 Beijing Cuiwei Tower Co Ltd (603123)?
The closing price on Sep 30, 2026 was ¥9.49. Our model-based fair value is ¥1.22, about −87% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Beijing Cuiwei Tower Co Ltd right now?
The price sits above even our optimistic bull case (¥1.82). The favourable scenario is already priced in. Weak quality (41/100) and above fair value at the same time, the margin of safety is missing on both counts. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. A fairly wide model range (¥0.9100 to ¥1.82) leaves room in how you read the outcome.
Key figures of Beijing Cuiwei Tower Co Ltd
How large is the market capitalisation of Beijing Cuiwei Tower Co Ltd (603123)?
The market capitalisation of Beijing Cuiwei Tower Co Ltd is 7.2B CNY (≈ $1.1B). 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 Beijing Cuiwei Tower Co Ltd (603123)?
The price-to-sales ratio of Beijing Cuiwei Tower Co Ltd is 3.32 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Beijing Cuiwei Tower Co Ltd (603123)?
Earnings per share at Beijing Cuiwei Tower Co Ltd are ¥−0.5700. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Beijing Cuiwei Tower Co Ltd (603123)?
The dividend yield of Beijing Cuiwei Tower Co Ltd is 0.7%. Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Beijing Cuiwei Tower Co Ltd (603123)?
The net margin of Beijing Cuiwei Tower Co Ltd is −20.9% (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 Beijing Cuiwei Tower Co Ltd (603123)?
The return on equity (ROE) of Beijing Cuiwei Tower Co Ltd is −23.5% (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 Beijing Cuiwei Tower Co Ltd (603123)?
On an EBIT basis the return on assets of Beijing Cuiwei Tower Co Ltd is −3.4% (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 Beijing Cuiwei Tower Co Ltd (603123)?
The operating margin of Beijing Cuiwei Tower Co Ltd is −11.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Beijing Cuiwei Tower Co Ltd (603123)?
Revenue at Beijing Cuiwei Tower Co Ltd is growing −4.0% versus a year earlier (3y avg −16.7%). 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 Beijing Cuiwei Tower Co Ltd (603123)?
Earnings per share at Beijing Cuiwei Tower Co Ltd are growing −70.7% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Beijing Cuiwei Tower Co Ltd (603123) generate?
The free cash flow of Beijing Cuiwei Tower Co Ltd is −422M 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 Beijing Cuiwei Tower Co Ltd (603123) carry?
The net debt of Beijing Cuiwei Tower Co Ltd is 628M 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 Beijing Cuiwei Tower Co Ltd in the live analysis
One click puts Beijing Cuiwei Tower 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.
