Shanghai Lili & Beauty Cosmetics Co Ltd (605136) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Shanghai Lili & Beauty Cosmetics Co Ltd stock ¥5.68, price ¥8.65, that is 34.3% below the price, quality 63 out of 100. Rating: overvalued. Calculated from audited financials with 7 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 3, 2026.
How to read this chart
60‑month range ¥5.18 – ¥38.86 · fair‑value band ¥4.74 – ¥7.09 · the ¥8.65 price screens above the ¥5.68 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 3, 2026.
Follow Shanghai Lili & Beauty Cosmetics Co in your weekly email
Every Wednesday you see whether Shanghai Lili & Beauty Cosmetics 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.
Shanghai Lily&Beauty Cosmetics Co.,Ltd. provides online cosmetics marketing and retailing services in China. The company sells cosmetics and skincare products, such as lotions, masks, and lipsticks to end consumers through its stores on the Tmall, Douyin, Xiaohongshu, and JD.com's own store platform.
Show moreShow less
It also offers brand marketing and promotion; and cosmetics distribution services. The company was founded in 2007 and is headquartered in Shanghai, China.
Stock analysis
Shanghai Lili & Beauty Cosmetics Co Ltd (605136) currently trades at ¥8.65, while our model-based Fair Value estimate is ¥5.68, 34% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of ¥5.94 per share, and 0 of the 7 models we run sit above the ¥8.65 price.
Bear case: the Asset-Based group reads lowest at ¥3.74, and 7 of the 7 models stay below the price. Data coverage for this calculation is low.
Scenario range: ¥4.74 (bear) to ¥7.09 (bull), the price of ¥8.65 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 63/100 (solid quality), in the Consumer Cyclical sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Shanghai Lili & Beauty Cosmetics Co Ltd reported revenue of 1.7B CNY in FY2025 versus 4.2B CNY in FY2021, a compound −20.2%/yr. Reported net income was −80.0M CNY in FY2025.
Key figures
Market cap 3.5B CNY (≈ $520M) Small · P/S ratio 2.01 · EPS (TTM) ¥−0.0600 · Dividend yield 0.3% · Net margin −1.4% · Return on equity −1.0% · Return on assets (EBIT) 1.6% (5-year average) · Operating margin 1.8%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 16 out of 100 (low confidence).
What moves the price
The share trades about 38% below its 52-week high and 23% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at 21% fair-value upside, at −34%, 605136 screens richer than that median.
Fair Value models
Bear¥4.74Fair Value ¥5.68Bull¥7.09
Price ¥8.65 · Downside -34.3%
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.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.
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.18/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−2.5%
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.
−19.6%
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.
−18.2%
Start year 2020 (pandemic). Over 10 years: +3.3% a year
Revenue growth 12 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.
+13.2%
’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.
9.7% (2020) → −5.4% (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
not computed
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+9.9%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (China: IMF forecast 1.7% a year to 2030, 1.4% from 2016 to 2025) that is about +8.1% a year for the price.
Compare Shanghai Lili & Beauty Cosmetics 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.Internet Retail · 101 stocks
Beats the industry median on 2/10 measures
Overall it trails its industry peers.
Valuation
Quality Score63 · Above median
Fair Value upside−34.3% · Below median
Profitability
Return on assets−2.9% · Bottom 25%
Net margin (12 months)−1.4% · Below median
Operating margin (12 months)1.8% · Below median
Growth and dividend
Revenue growth (quarter YoY)1.9% · Bottom 25%
Dividend yield (12 months)0.3% · Bottom 25%
Valuation Multiplesvs Internet Retail median · lower = cheaper
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). "Shanghai Lili & Beauty Cosmetics Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/605136
Frequently asked questions
Is Shanghai Lili & Beauty Cosmetics Co Ltd (605136) overvalued or undervalued?
As of Nov 3, 2026, our model estimates a fair value of ¥5.68 versus a price of ¥8.65, about 34% lower (overvalued).
What is the fair value of 605136?
Our model-based fair value for Shanghai Lili & Beauty Cosmetics Co Ltd is ¥5.68 (as of Nov 3, 2026), built from audited fundamentals. The current price: ¥8.65.
What is the quality score of 605136?
Shanghai Lili & Beauty Cosmetics Co Ltd 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 price target for Shanghai Lili & Beauty Cosmetics Co Ltd (605136)?
Our model-based price target is the fair value of ¥5.68 (as of Nov 3, 2026) from 7 valuation models. Cautious scenario ¥4.74, optimistic scenario ¥7.09. It is a calculation from audited fundamentals, not an analyst target.
What is the Shanghai Lili & Beauty Cosmetics Co Ltd stock forecast for 2026?
Our models put fair value at ¥5.68, about 34% lower versus a price of ¥8.65 (overvalued). Cautious scenario ¥4.74, optimistic scenario ¥7.09. The calculation is refreshed regularly with new filings.
What is the revenue of Shanghai Lili & Beauty Cosmetics Co Ltd (605136)?
Shanghai Lili & Beauty Cosmetics Co Ltd reported trailing-twelve-month revenue of about 1.8B CNY (latest available figure, as of Nov 3, 2026).
Does Shanghai Lili & Beauty Cosmetics Co Ltd pay a dividend?
Shanghai Lili & Beauty Cosmetics Co Ltd currently shows a dividend yield of 0.29% relative to its recent price (as of Nov 3, 2026).
How much is the dividend of Shanghai Lili & Beauty Cosmetics Co Ltd (605136) and when is the ex-dividend date?
Shanghai Lili & Beauty Cosmetics Co Ltd pays a dividend of ¥0.025 per share a year, a dividend yield of 0.3%. The last ex-dividend date was Aug 31, 2026. Free cash flow covers the dividend 12.31 times. Our assessment: Cash covered. The dividend is fully funded by free cash flow. The payout ratio on earnings is not available for this company.
What growth is priced into Shanghai Lili & Beauty Cosmetics Co Ltd (605136)?
For today's price to be fair in a discounted-cash-flow model, Shanghai Lili & Beauty Cosmetics Co Ltd would have to grow free cash flow by +9.9 % per year for five years (discount rate 10.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -18.2 % per year. As of Nov 3, 2026.
What discount rate (WACC) does the fair value of 605136 use?
Our models discount Shanghai Lili & Beauty Cosmetics Co Ltd at 10.4 %: a base by market capitalisation (small), damped by beta 0.45, country premium for China. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Shanghai Lili & Beauty Cosmetics Co Ltd that is +9.9 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.4 %) and the same formula as our fair value.
How much growth has Shanghai Lili & Beauty Cosmetics Co Ltd (605136) delivered so far?
Over the past 5 years revenue at Shanghai Lili & Beauty Cosmetics Co Ltd grew -18.2 % a year. The price currently implies free-cash-flow growth of +9.9 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Shanghai Lili & Beauty Cosmetics Co Ltd (605136) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Shanghai Lili & Beauty Cosmetics Co Ltd (+9.9 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Shanghai Lili & Beauty Cosmetics Co Ltd (605136)?
The free-cash-flow yield on the price is 3.56 %: that much free cash flow Shanghai Lili & Beauty Cosmetics Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (10.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Shanghai Lili & Beauty Cosmetics Co Ltd (605136)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Shanghai Lili & Beauty Cosmetics Co Ltd it is ¥5.68 per share (as of Nov 3, 2026), against a price of ¥8.65. It is the blended result of 7 valuation models in 4 families (DCF Models, Multiples, Asset-Based, Growth DCF).
Is Shanghai Lili & Beauty Cosmetics Co Ltd stock overvalued or undervalued in 2026?
As of Nov 3, 2026, 605136 trades above its calculated fair value: price ¥8.65, fair value ¥5.68, a gap of about −34% (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 605136?
No. The price is what the market pays today (¥8.65); the fair value is what the company's own numbers justify (¥5.68). For Shanghai Lili & Beauty Cosmetics Co Ltd the two are ¥2.97 per share apart. That gap is exactly why we show both numbers side by side.
How much is Shanghai Lili & Beauty Cosmetics Co Ltd worth?
The market values Shanghai Lili & Beauty Cosmetics Co Ltd at about 3.5B CNY (market capitalisation, as of Nov 3, 2026). Per share that is ¥8.65; our models calculate a fair value of ¥5.68 per share.
What do the bullish and bearish scenarios say about 605136?
Our models span a range for Shanghai Lili & Beauty Cosmetics Co Ltd: cautious scenario ¥4.74, base ¥5.68, optimistic ¥7.09 per share (as of Nov 3, 2026, price ¥8.65). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Shanghai Lili & Beauty Cosmetics Co Ltd (605136)?
Balance-sheet figures for Shanghai Lili & Beauty Cosmetics Co Ltd (as of Nov 3, 2026): return on equity −1.0%. They feed the Quality Score of 63/100, which measures business quality independently of the share price.
How far is 605136 from its 52-week high?
Shanghai Lili & Beauty Cosmetics Co Ltd trades at ¥8.65, about 38% below its 52-week high of ¥13.90 and 23% above the low of ¥7.06 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of ¥5.68 is for.
Which stocks are comparable to Shanghai Lili & Beauty Cosmetics Co Ltd?
From the same area (Consumer Cyclical) we also value Amazon.com, Inc, Alibaba Group, PDD Holdings, Prosus N.V, 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 Shanghai Lili & Beauty Cosmetics Co Ltd stock attractive at the current price?
The data as of Nov 3, 2026: price ¥8.65, calculated fair value ¥5.68 (−34%), Quality Score 63/100, from 7 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 605136 calculated?
We run Shanghai Lili & Beauty Cosmetics Co Ltd through 7 models from 4 families: DCF Models, Multiples, Asset-Based, Growth DCF. Every model gets the same audited fundamentals; the fair value of ¥5.68 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. Shanghai Lili & Beauty Cosmetics 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 Shanghai Lili & Beauty Cosmetics Co Ltd (605136)?
The closing price on Nov 6, 2026 was ¥8.65. Our model-based fair value is ¥5.68, about 34% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Shanghai Lili & Beauty Cosmetics Co Ltd right now?
The price sits above even our optimistic bull case (¥7.09). The favourable scenario is already priced in. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid but not exceptional quality (63/100) and above fair value, neither a clear bargain nor a standout compounder.
Key figures of Shanghai Lili & Beauty Cosmetics Co Ltd
How large is the market capitalisation of Shanghai Lili & Beauty Cosmetics Co Ltd (605136)?
The market capitalisation of Shanghai Lili & Beauty Cosmetics Co Ltd is 3.5B CNY (≈ $520M). 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 Shanghai Lili & Beauty Cosmetics Co Ltd (605136)?
The price-to-sales ratio of Shanghai Lili & Beauty Cosmetics Co Ltd is 2.01 (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 Shanghai Lili & Beauty Cosmetics Co Ltd (605136)?
Earnings per share at Shanghai Lili & Beauty Cosmetics Co Ltd are ¥−0.0600. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Shanghai Lili & Beauty Cosmetics Co Ltd (605136)?
The dividend yield of Shanghai Lili & Beauty Cosmetics Co Ltd is 0.3%. 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 Shanghai Lili & Beauty Cosmetics Co Ltd (605136)?
The net margin of Shanghai Lili & Beauty Cosmetics Co Ltd is −1.4% (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 Shanghai Lili & Beauty Cosmetics Co Ltd (605136)?
The return on equity (ROE) of Shanghai Lili & Beauty Cosmetics Co Ltd is −1.0% (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 Shanghai Lili & Beauty Cosmetics Co Ltd (605136)?
On an EBIT basis the return on assets of Shanghai Lili & Beauty Cosmetics Co Ltd is 1.6% (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 Shanghai Lili & Beauty Cosmetics Co Ltd (605136)?
The operating margin of Shanghai Lili & Beauty Cosmetics Co Ltd is 1.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Shanghai Lili & Beauty Cosmetics Co Ltd (605136)?
Revenue at Shanghai Lili & Beauty Cosmetics Co Ltd is growing +1.9% versus a year earlier (3y avg −19.6%). 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 Shanghai Lili & Beauty Cosmetics Co Ltd (605136)?
Earnings per share at Shanghai Lili & Beauty Cosmetics Co Ltd are growing −95.3% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Shanghai Lili & Beauty Cosmetics Co Ltd (605136) hold?
Shanghai Lili & Beauty Cosmetics Co Ltd holds more cash than debt, 778M CNY net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Shanghai Lili & Beauty Cosmetics Co Ltd in the live analysis
One click puts Shanghai Lili & Beauty Cosmetics Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 3, 2026