EN DE

Suzhou Xingye Materials Technology Co (603928) Fair Value & Analysis

Basic Materials · CN · Market cap 4.1B CNY

SX Suzhou Xingye Materials Technology Co 603928 · SHG
Price¥12.67
Fair Value¥5.13
Upside-59.5%
Quality63/100
Watch Suzhou Xingye Materials Technology Co for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 7.3% net margin
generates free cash flow
Mixed vs. peers (6/12)
Narrow moat 40/100
Evidence: High Range ¥3.73 – ¥6.88 Share as image

Fair value as of: Jul 12, 2026

From 25 valuation models · updated 29 days ago

Share price −22.6% over the past month.

A solid business, but screening 60% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥6.88). The favourable scenario is already priced in.
  • Solid but not exceptional quality (63/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (¥3.73 to ¥6.88) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥21.90 ¥5.65 Fair Value ¥5.13 Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 12, 2026.

How to read this chart

60‑month range ¥5.65 – ¥21.90 · fair‑value band ¥3.73 – ¥6.88 · the ¥12.67 price screens above the ¥5.13 fair value. Dashed = 300-day average. As of Jul 12, 2026.

Full chart & analysis →

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

Analysis

Suzhou Xingye Materials Technology Co (603928) currently trades at ¥12.67, while our model-based Fair Value estimate is ¥5.13, implying the stock looks roughly 59.5% overvalued today. The Quality Score stands at 63/100 (solid quality), in the Basic Materials 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, Suzhou Xingye Materials Technology Co generated revenue of 1.6B CNY at a net margin of 7.3%. Revenue grew 14.1% year over year. It earns a return on equity of 7.7%. The balance sheet holds a net cash position of 30.2M CNY. Fundamentals as of Jul 12, 2026

Our scenario range runs from ¥3.73 (bear case) to ¥6.88 (bull case); at ¥12.67, 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 43% below its 52-week high and 15% above its 52-week low, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -58% fair-value upside, at -60%, 603928 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 ¥4.75 ¥4.92 ¥5.02 76
Growth DCF ¥1.80 ¥2.40 ¥3.18 72
Gordon GGM ¥1.41 ¥2.20 ¥3.05 70
All 25 models by family
DCF Models
FCF DCF ¥1.75 ¥2.40 ¥3.27 38
Owner Earnings ¥5.12 ¥7.10 ¥9.78 31
5Y Revenue Exit ¥3.23 ¥5.17 ¥7.58 39
5Y EBITDA Exit ¥3.46 ¥5.58 ¥7.95 41
5Y P/E Exit ¥3.42 ¥5.51 ¥7.59 38
10Y Revenue Exit ¥2.52 ¥4.11 ¥6.11 36
10Y EBITDA Exit ¥2.78 ¥4.39 ¥6.37 37
10Y P/E Exit ¥2.75 ¥4.34 ¥6.11 35
Earnings-Based
Graham-Dodd ¥2.63 ¥5.85 ¥7.47 54
PEG = 1.0 ¥0.9400 ¥1.34 ¥1.75 46
EPV ¥3.97 ¥4.58 ¥5.10 59
Dividend Discount
Gordon GGM ¥1.41 ¥2.20 ¥3.05 70
DDM Multi-Stage ¥1.41 ¥2.01 ¥2.66 61
Multiples
P/E Multiple ¥4.94 ¥6.59 ¥8.23 63
P/S Multiple ¥4.94 ¥6.59 ¥8.23 58
P/B Multiple ¥4.94 ¥6.59 ¥8.23 55
EV/EBIT ¥5.06 ¥6.71 ¥8.35 53
EV/EBITDA ¥5.14 ¥6.81 ¥8.48 54
EV/Revenue ¥4.40 ¥6.24 ¥8.07 43
Asset-Based
NCAV (Graham) ¥3.02 ¥4.04 ¥6.03 50
Growth DCF
Growth DCF ¥1.80 ¥2.40 ¥3.18 72
Rev-Margin DCF ¥3.23 ¥5.17 ¥7.20 67
Economic Profit
Residual Income ¥4.75 ¥4.92 ¥5.02 76
ROIC Compounder ¥3.97 ¥4.58 ¥5.10 67
Growth Earnings
Growth-Adj P/E ¥3.73 ¥5.33 ¥6.93 68

Widest divergence: Multiples (¥6.59) versus Dividend Discount (¥2.01). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) 1.6B CNY
Revenue growth (YoY) +14.1%
Net margin 7.3%
Return on equity 7.7%
Free cash flow 42.4M CNY FY2025
P/E ratio 33.7
More key figures
Operating margin 9.0%
EPS (TTM) ¥0.4600
EPS growth (YoY) +140%
Net cash 30.2M CNY FY2024

Figures from reported company fundamentals · as of Jul 12, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 63/100

Of which business quality 60 · Market factors (momentum, volatility) 21

Profitability 38
Margins and returns on capital today
Quality Growth 50
Are margins and returns improving?
Cashflow 28
Earnings quality: real cash, not paper profit
Fin. Strength 81
Balance sheet, leverage, solvency risk
Investment 97
Disciplined investing over empire-building
Low Volatility 46
Calm price path (market factor)
Momentum 12
Price trend over the last 3–12 months (market factor)
52W Momentum 8
Distance to the 52-week high (market factor)
Net Issuance 91
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

Suzhou Xingye Materials Technology Co.,Ltd. engages in the research, development, production, sale, and technical servicing of functional new materials in China. It offers self-hardening furan resin, cold box resin, phenolic resin, sulfonic acid curing agent, and functional coatings. Suzhou Xingye Materials Technology Co.,Ltd.

Full company description

Suzhou Xingye Materials Technology Co.,Ltd. engages in the research, development, production, sale, and technical servicing of functional new materials in China. It offers self-hardening furan resin, cold box resin, phenolic resin, sulfonic acid curing agent, and functional coatings. Suzhou Xingye Materials Technology Co.,Ltd. was founded in 1996 and is based in Suzhou, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Suzhou Xingye Materials Technology Co reported revenue of ¥1.6B in FY2025 versus ¥2.0B in FY2021, a compound −5.2%/yr. Reported net income was ¥102M in FY2025, compounding −5.9%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
1.6B CNY
Latest YoY
+7.5%
Avg. growth/yr (3Y)
−3.7%
Avg. growth/yr (5Y)
+1.8%
Avg. growth/yr (14Y)
+3.8%
Revenue −5.2%/yr
FY21 ¥2.0B
FY22 ¥1.8B
FY23 ¥1.5B
FY24 ¥1.5B
FY25 ¥1.6B
Net income −5.9%/yr
FY21 ¥130M
FY22 ¥116M
FY23 ¥75.9M
FY24 ¥40.5M
FY25 ¥102M

603928 screens 60% overvalued. Compare with Linde plc →

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). "Suzhou Xingye Materials Technology Co Fair Value". https://www.fairvalue-calculator.com/stock/603928

Peer Group

Specialty Chemicals · 676 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 63 · Top 25%
Fair Value upside −60% · Below median
Return on equity (TTM) 8% · Above median
Return on assets 4% · Above median
Net margin (TTM) 7% · Above median
Operating margin (TTM) 9% · Above median
Revenue growth 14% · Above median

Valuation Multiples vs Specialty Chemicals median · lower = cheaper

P/E (TTM) 33.7× · Pricier than median
P/B 2.57× · Pricier than median
P/S (TTM) 2.47× · Pricier than median
P/FCF 14.2× · Pricier than 75% of peers
EV/EBITDA 21.7× · Pricier 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 0
FUTURE 71 · sector 19
PAST 31 · sector 23
HEALTH 0 · sector 95
DIVIDEND 0 · sector 25

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 Specialty Chemicals stocks, each showing price versus our Fair Value estimate (as of Jul 12, 2026).

Stock Price Fair Value vs Fair Value
Linde plc LIN $489.98 $222.03 -55%
Nan Ya Plastics Corporation 1303 181.50 TWD 255.83 TWD +41%
Wanhua Chemical Group 600309 ¥70.04 ¥68.03 -3%
Novozymes A/S NSISB kr 428.20 kr 179.66 -58%
Asian Paints Limited ASIANPAINT ₹2,689 ₹668.81 -75%
Solar Industries India Limited SOLARINDS ₹18,236 ₹2,793 -85%
Pidilite Industries Limited PIDILITIND ₹1,560 ₹351.84 -77%
PT Chandra Asri Pacific Tbk TPIA 1,805 IDR 2,888 IDR +60%
Linde India Limited LINDEINDIA ₹7,115 ₹757.93 -89%
Berger Paints India Limited BERGEPAINT ₹493.70 ₹164.29 -67%

Compare Suzhou Xingye Materials Technology Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials 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 Suzhou Xingye Materials Technology Co (603928) overvalued or undervalued?
As of Jul 12, 2026, our model estimates a fair value of ¥5.13 versus a price of ¥12.67, about −60% (overvalued).
What is the fair value of 603928?
Our model-based fair value for Suzhou Xingye Materials Technology Co is ¥5.13 (as of Jul 12, 2026), built from audited fundamentals. The current price is ¥12.67.
What is the quality score of 603928?
Suzhou Xingye Materials Technology Co has a Quality Score of 63/100. 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 Suzhou Xingye Materials Technology Co (603928)?
Suzhou Xingye Materials Technology Co reported trailing-twelve-month revenue of about 1.6B CNY (latest available figure, as of Jul 12, 2026).
What is the net profit margin of 603928?
The net profit margin of Suzhou Xingye Materials Technology Co is about 7.3%, meaning it keeps roughly 7.3% 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 Suzhou Xingye Materials Technology 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.