Xiamen Solex High-Tech Industries Co Ltd (603992) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Xiamen Solex High-Tech Industries Co Ltd stock ¥9.55, price ¥20.75, that is 54.0% below the price, quality 48 out of 100. Rating: strongly overvalued. Calculated from audited financials with 23 of our 26 valuation models and 37 quality factors, updated daily.
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. As of Nov 5, 2026.
How to read this chart
60‑month range ¥12.39 – ¥44.80 · fair‑value band ¥6.43 – ¥13.33 · the ¥20.75 price screens above the ¥9.55 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 5, 2026.
Follow Xiamen Solex High-Tech Industries Co in your weekly email
Every Wednesday you see whether Xiamen Solex High-Tech Industries 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.
Xiamen Solex High-tech Industries Co., Ltd. designs, manufactures, and sells kitchen and bathroom, beauty, and health personal care products in China and internationally. It offers showers, faucets, smart toilets; and beauty instruments and smart skin testers.
Show moreShow less
The company was founded in 2004 and is based in Xiamen, China.
Stock analysis
Xiamen Solex High-Tech Industries Co Ltd (603992) currently trades at ¥20.75, while our model-based Fair Value estimate is ¥9.55, 54% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of ¥8.93 per share, and 1 of the 23 models we run sit above the ¥20.75 price.
Bear case: the Growth DCF group reads lowest at ¥1.84, and 22 of the 23 models stay below the price. Data coverage for this calculation is medium.
Scenario range: ¥6.43 (bear) to ¥13.33 (bull), the price of ¥20.75 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 48/100 (below-average quality), in the Industrials sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Xiamen Solex High-Tech Industries Co Ltd reported revenue of 2.6B CNY in FY2025 versus 3.0B CNY in FY2021, a compound −3.1%/yr. Reported net income was 205M CNY in FY2025, compounding −9.1%/yr from FY2021.
Key figures
Market cap 9.0B CNY (≈ $1.3B) Small · P/E ratio 33.5 · P/S ratio 2.88 · EPS (TTM) ¥0.6200 · Dividend yield 2.6% · Net margin 8.6% · Return on equity 7.8% · Return on assets (EBIT) 8.3% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 41 out of 100 (low confidence).
What moves the price
The share trades about 54% below its 52-week high and 9% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −31% fair-value upside, at −54%, 603992 screens richer than that median.
Fair Value models
Bear¥6.43Fair Value ¥9.55Bull¥13.33
Price ¥20.75 · Downside -54.0%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (¥0.0641 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. 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.Coverage ⓘCoverage = 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.
Best data coverage
FCF DCF¥1.78¥1.84¥1.9280
Growth DCF¥1.78¥1.84¥1.9178
EPV¥4.45¥4.85¥5.1974
All 23 models by family
DCF Models
FCF DCF¥1.78¥1.84¥1.9280
5Y Revenue Exit¥3.94¥5.67¥7.8371
5Y EBITDA Exit¥5.35¥8.15¥11.2873
5Y P/E Exit¥5.42¥8.27¥11.1069
10Y Revenue Exit¥2.92¥4.22¥5.8565
10Y EBITDA Exit¥3.84¥5.76¥8.1666
10Y P/E Exit¥3.88¥5.83¥8.0462
Earnings-Based
Graham-Dodd¥3.15¥6.93¥8.8364
PEG = 1.0¥1.10¥1.57¥2.0455
EPV¥4.45¥4.85¥5.1974
Dividend Discount
Gordon GGM¥2.94¥4.34¥5.6967
DDM Multi-Stage¥2.94¥4.05¥5.1765
Multiples
P/E Multiple¥7.30¥9.74¥12.1763
P/S Multiple¥5.91¥7.88¥9.8558
P/B Multiple¥19.97¥26.62¥33.2855
EV/EBIT¥6.18¥8.11¥10.0466
EV/EBITDA¥7.56¥9.95¥12.3467
EV/Revenue¥4.53¥6.30¥8.0754
Asset-Based
NCAV (Graham)¥2.28¥3.46¥4.3354
Growth DCF
Growth DCF¥1.78¥1.84¥1.9178
Economic Profit
Residual Income¥5.73¥5.90¥6.2874
ROIC Compounder¥4.45¥4.85¥5.1970
Growth Earnings
Growth-Adj P/E¥5.42¥7.75¥10.0765
The fair value above starts from this blend and is adjusted for a year distorted by one-off effects.
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.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
−13.1%
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.
−6.3%
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.
+5.2%
Start year 2020 (pandemic). Over 10 years: +6.9% a year
Revenue growth 10 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.
+6.9%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
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.
−4.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year−6.7%
Dividend (yield on the price)2.6%
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.−6.7% vs −3.2%, slowing
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.15% → 8%
Compare Xiamen Solex High-Tech Industries 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.Building Products & Equipment · 255 stocks
Beats the industry median on 6/13 measures
A mixed picture versus its industry peers.
Valuation
Quality Score48 · Below median
Fair Value upside−54.0% · Bottom 25%
Profitability
Return on equity (12 months)7.8% · Above median
Return on assets4.6% · Above median
Net margin (12 months)8.6% · Top 25%
Operating margin (12 months)5.3% · Below median
Growth and dividend
Revenue growth (quarter YoY)42.3% · Top 25%
Dividend yield (12 months)2.6% · Above median
Balance sheet
Debt / equity0.07× · Below median
Valuation Multiplesvs Building Products & Equipment median · lower = cheaper
P/E (12 months)33.5× · Pricier than median
P/B2.70× · Priciest 25%
P/S (12 months)2.88× · Priciest 25%
EV/EBITDA21.5× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 15
FUTURE (revenue growth)100· sector 24
PAST (return on equity)31· sector 24
HEALTH (low debt)96· sector 95
DIVIDEND (yield)53· sector 44
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). "Xiamen Solex High-Tech Industries Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/603992
Frequently asked questions
Is Xiamen Solex High-Tech Industries Co Ltd (603992) overvalued or undervalued?
As of Nov 5, 2026, our model estimates a fair value of ¥9.55 versus a price of ¥20.75, about 54% lower (overvalued).
What is the fair value of 603992?
Our model-based fair value for Xiamen Solex High-Tech Industries Co Ltd is ¥9.55 (as of Nov 5, 2026), built from audited fundamentals. The current price: ¥20.75.
What is the quality score of 603992?
Xiamen Solex High-Tech Industries Co Ltd has a Quality Score of 48/100. 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 Solex High-Tech Industries Co Ltd (603992)?
Our model-based price target is the fair value of ¥9.55 (as of Nov 5, 2026) from 23 valuation models. Cautious scenario ¥6.43, optimistic scenario ¥13.33. It is a calculation from audited fundamentals, not an analyst target.
What is the Xiamen Solex High-Tech Industries Co Ltd stock forecast for 2026?
Our models put fair value at ¥9.55, about 54% lower versus a price of ¥20.75 (overvalued). Cautious scenario ¥6.43, optimistic scenario ¥13.33. The calculation is refreshed regularly with new filings.
What is the revenue of Xiamen Solex High-Tech Industries Co Ltd (603992)?
Xiamen Solex High-Tech Industries Co Ltd reported trailing-twelve-month revenue of about 3.1B CNY (latest available figure, as of Nov 5, 2026).
Does Xiamen Solex High-Tech Industries Co Ltd pay a dividend?
Xiamen Solex High-Tech Industries Co Ltd currently shows a dividend yield of 2.63% relative to its recent price (as of Nov 5, 2026).
How much is the dividend of Xiamen Solex High-Tech Industries Co Ltd (603992) and when is the ex-dividend date?
Xiamen Solex High-Tech Industries Co Ltd pays a dividend of ¥0.545 per share a year, a dividend yield of 2.6%. The last ex-dividend date was Sep 9, 2026. The payout ratio is 87.9% of earnings. Free cash flow covers the dividend 0.01 times. Our assessment: Watch coverage. The dividend isn’t fully covered by free cash flow or earnings, part of it is funded from reserves or debt. Fine for now, but worth watching: if it stays uncovered, the dividend could be cut.
What is the intrinsic value of Xiamen Solex High-Tech Industries Co Ltd (603992)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Xiamen Solex High-Tech Industries Co Ltd it is ¥9.55 per share (as of Nov 5, 2026), against a price of ¥20.75. It is the blended result of 23 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Xiamen Solex High-Tech Industries Co Ltd stock overvalued or undervalued in 2026?
As of Nov 5, 2026, 603992 trades above its calculated fair value: price ¥20.75, fair value ¥9.55, a gap of about −54% (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 603992?
No. The price is what the market pays today (¥20.75); the fair value is what the company's own numbers justify (¥9.55). For Xiamen Solex High-Tech Industries Co Ltd the two are ¥11.20 per share apart. That gap is exactly why we show both numbers side by side.
How much is Xiamen Solex High-Tech Industries Co Ltd worth?
The market values Xiamen Solex High-Tech Industries Co Ltd at about 9.0B CNY (market capitalisation, as of Nov 5, 2026). Per share that is ¥20.75; our models calculate a fair value of ¥9.55 per share.
What do the bullish and bearish scenarios say about 603992?
Our models span a range for Xiamen Solex High-Tech Industries Co Ltd: cautious scenario ¥6.43, base ¥9.55, optimistic ¥13.33 per share (as of Nov 5, 2026, price ¥20.75). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 603992?
Xiamen Solex High-Tech Industries Co Ltd trades at a price-to-earnings ratio of 33.5 (as of Nov 5, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥9.55 is built from several models across several years. Median P/E at fiscal year-end, 7 fiscal years (2019 to 2025), reported earnings: 26.2. Other multiples: P/B 2.7, P/S 2.9, EV/EBITDA 21.5.
How solid is the balance sheet of Xiamen Solex High-Tech Industries Co Ltd (603992)?
Balance-sheet figures for Xiamen Solex High-Tech Industries Co Ltd (as of Nov 5, 2026): return on equity 7.8%, debt of 0.07 per unit of equity. They feed the Quality Score of 48/100, which measures business quality independently of the share price.
How far is 603992 from its 52-week high?
Xiamen Solex High-Tech Industries Co Ltd trades at ¥20.75, about 54% below its 52-week high of ¥44.80 and 9% above the low of ¥19.02 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of ¥9.55 is for.
Which stocks are comparable to Xiamen Solex High-Tech Industries Co Ltd?
From the same area (Industrials) we also value Johnson Controls International plc, Trane Technologies plc, Carrier Global Corporation, Compagnie de Saint-Gobain S.A, 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 Solex High-Tech Industries Co Ltd stock attractive at the current price?
The data as of Nov 5, 2026: price ¥20.75, calculated fair value ¥9.55 (−54%), Quality Score 48/100, from 23 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 603992 calculated?
We run Xiamen Solex High-Tech Industries Co Ltd through 23 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of ¥9.55 builds on their evidence-weighted average, 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 13.0% above its aggregate fair value. Xiamen Solex High-Tech Industries 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 Xiamen Solex High-Tech Industries Co Ltd (603992)?
The closing price on Nov 6, 2026 was ¥20.75. Our model-based fair value is ¥9.55, about 54% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Xiamen Solex High-Tech Industries Co Ltd right now?
The price sits above even our optimistic bull case (¥13.33). The favourable scenario is already priced in. Weak quality (48/100) and above fair value at the same time, the margin of safety is missing on both counts. A fairly wide model range (¥6.43 to ¥13.33) leaves room in how you read the outcome.
Key figures of Xiamen Solex High-Tech Industries Co Ltd
How large is the market capitalisation of Xiamen Solex High-Tech Industries Co Ltd (603992)?
The market capitalisation of Xiamen Solex High-Tech Industries Co Ltd is 9.0B CNY (≈ $1.3B). 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 Solex High-Tech Industries Co Ltd (603992)?
The price-to-sales ratio of Xiamen Solex High-Tech Industries Co Ltd is 2.88 (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 Xiamen Solex High-Tech Industries Co Ltd (603992)?
Earnings per share at Xiamen Solex High-Tech Industries Co Ltd are ¥0.6200 (price ÷ EPS = P/E 33.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Xiamen Solex High-Tech Industries Co Ltd (603992)?
The dividend yield of Xiamen Solex High-Tech Industries Co Ltd is 2.6% (payout 87.9%). 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 Xiamen Solex High-Tech Industries Co Ltd (603992)?
The net margin of Xiamen Solex High-Tech Industries Co Ltd is 8.6% (last twelve months). 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 Solex High-Tech Industries Co Ltd (603992)?
The return on equity (ROE) of Xiamen Solex High-Tech Industries Co Ltd is 7.8% (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 Solex High-Tech Industries Co Ltd (603992)?
On an EBIT basis the return on assets of Xiamen Solex High-Tech Industries Co Ltd is 8.3% (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 Solex High-Tech Industries Co Ltd (603992)?
The operating margin of Xiamen Solex High-Tech Industries Co Ltd is 5.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Xiamen Solex High-Tech Industries Co Ltd (603992)?
Revenue at Xiamen Solex High-Tech Industries Co Ltd is growing +42.3% versus a year earlier (3y avg −6.3%). 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 Solex High-Tech Industries Co Ltd (603992)?
Earnings per share at Xiamen Solex High-Tech Industries Co Ltd are growing +21.2% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Xiamen Solex High-Tech Industries Co Ltd (603992) generate?
The free cash flow of Xiamen Solex High-Tech Industries Co Ltd is 1.3M 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 cash does Xiamen Solex High-Tech Industries Co Ltd (603992) hold?
Xiamen Solex High-Tech Industries Co Ltd holds more cash than debt, 175M CNY net (fiscal year 2024). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Xiamen Solex High-Tech Industries Co Ltd in the live analysis
One click puts Xiamen Solex High-Tech Industries Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 5, 2026