EN DE

Shaanxi Sirui Advanced Materials Co (688102) Fair Value & Analysis

Basic Materials · CN · Market cap 30.1B CNY

SS Shaanxi Sirui Advanced Materials Co 688102 · SHG
Price¥34.05
Fair Value¥20.37
Upside-40.2%
Quality36/100
Watch Shaanxi Sirui Advanced Materials Co for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 9.5% net margin
Low debt · negative free cash flow
0.21% dividend yield
Mixed vs. peers (5/12)
Narrow moat 43/100
Evidence: High Range ¥15.24 – ¥26.17 Share as image

Fair value as of: Aug 11, 2026

From 16 valuation models · updated yesterday

Fair value updated Aug 11, 2026, revised from ¥3.02 to ¥20.37 (+574.5%) since Jul 12, 2026. Share price −26.0% over the past month.

Below-average quality, and screening another 40% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥26.17). The favourable scenario is already priced in.
  • Weak quality (36/100) 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 (4 years)

¥54.26 ¥5.38 Fair Value ¥20.37 Mar 2022 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 11, 2026.

How to read this chart

53‑month range ¥5.38 – ¥54.26 · fair‑value band ¥15.24 – ¥26.17 · the ¥34.05 price screens above the ¥20.37 fair value. Dashed = 300-day average. As of Aug 11, 2026.

Full chart & analysis →

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

Analysis

Shaanxi Sirui Advanced Materials Co (688102) currently trades at ¥34.05, while our model-based Fair Value estimate is ¥20.37, implying the stock looks roughly 40.2% overvalued today. The Quality Score stands at 36/100 (below-average 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, Shaanxi Sirui Advanced Materials Co generated revenue of 1.7B CNY at a net margin of 9.5%. Revenue grew 28.8% year over year. It earns a return on equity of 10.5%. Net debt stands at 444M CNY. Fundamentals as of Aug 11, 2026

Our scenario range runs from ¥15.24 (bear case) to ¥26.17 (bull case); at ¥34.05, 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 39% below its 52-week high and 172% above its 52-week low, currently above its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -46% fair-value upside, at -40%, 688102 screens cheaper 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 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. Evidence
Highest evidence
Residual Income ¥2.05 ¥2.19 ¥2.41 76
ROIC Compounder ¥2.12 ¥2.43 ¥3.07 72
Gordon GGM ¥0.9500 ¥1.98 ¥3.14 70
All 16 models by family
Earnings-Based
Graham-Dodd ¥1.28 ¥7.99 ¥11.15 54
Lynch FV ¥2.30 ¥3.28 ¥4.27 50
PEG = 1.0 ¥2.30 ¥3.28 ¥4.27 46
EPV ¥2.12 ¥2.43 ¥2.70 59
Dividend Discount
Gordon GGM ¥0.9500 ¥1.98 ¥3.14 70
DDM Multi-Stage ¥0.9500 ¥1.67 ¥2.08 61
Multiples
P/E Multiple ¥2.41 ¥3.21 ¥4.02 63
P/S Multiple ¥2.26 ¥3.02 ¥3.77 58
P/B Multiple ¥2.41 ¥3.21 ¥4.02 55
EV/EBIT ¥2.86 ¥3.72 ¥4.59 53
EV/EBITDA ¥2.93 ¥3.82 ¥4.71 54
EV/Revenue ¥2.38 ¥3.28 ¥4.19 43
Asset-Based
NCAV (Graham) ¥1.24 ¥1.66 ¥2.48 50
Economic Profit
Residual Income ¥2.05 ¥2.19 ¥2.41 76
ROIC Compounder ¥2.12 ¥2.43 ¥3.07 72
Growth Earnings
Growth-Adj P/E ¥3.00 ¥4.29 ¥5.58 68

Widest divergence: Growth Earnings (¥4.29) versus Asset-Based (¥1.66). Highest evidence: Residual Income (76).

Notify me when 688102 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 1.7B CNY
Revenue growth (YoY) +28.8%
Net margin 9.5%
Return on equity 10.5%
Free cash flow −159M CNY FY2025
P/E ratio 183.4
More key figures
Operating margin 11.1%
EPS (TTM) ¥0.2100
Dividend yield 0.2%
EPS growth (YoY) +23.8%
Net debt 444M CNY FY2024

Figures from reported company fundamentals · as of Aug 11, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 36/100

Of which business quality 40 · Market factors (momentum, volatility) 50

Profitability 35
Margins and returns on capital today
Quality Growth 45
Are margins and returns improving?
Cashflow 19
Earnings quality: real cash, not paper profit
Fin. Strength 84
Balance sheet, leverage, solvency risk
Investment 1
Disciplined investing over empire-building
Low Volatility 36
Calm price path (market factor)
Momentum 45
Price trend over the last 3–12 months (market factor)
52W Momentum 74
Distance to the 52-week high (market factor)
Net Issuance 38
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

Shaanxi Sirui Advanced Materials Co., Ltd. develops, manufactures, and sells copper alloy materials and products, and other special copper alloy series materials.

Full company description

Shaanxi Sirui Advanced Materials Co., Ltd. develops, manufactures, and sells copper alloy materials and products, and other special copper alloy series materials. The company offers high strength and high conductivity copper alloys, medium and high voltage contact materials, high-performance chromium powders, CT and DR tube components, and other new industrial products, as well as components of the medical imaging. Its products are primarily used in the fields of medium and high voltage power switch, rail transportation motor, new energy vehicles, high-end medical equipment, mold manufacturing, steel metallurgy mold, new generation of electronic information industry, etc. The company was incorporated in 1995 and is based in Xi'an, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Shaanxi Sirui Advanced Materials Co reported revenue of ¥1.6B in FY2025 versus ¥968M in FY2021, a compound +12.9%/yr. Reported net income was ¥148M in FY2025, compounding +23.5%/yr from FY2021.

Growth Quality 52/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
1.6B CNY
Latest YoY
+18.2%
Avg. growth/yr (3Y) 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.
+16.5%
Avg. growth/yr (5Y) 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.
+18.2%
Avg. growth/yr (6Y) 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.
+18.6%
Revenue +12.9%/yr
FY21 ¥968M
FY22 ¥994M
FY23 ¥1.2B
FY24 ¥1.3B
FY25 ¥1.6B
Net income +23.5%/yr
FY21 ¥63.4M
FY22 ¥78.0M
FY23 ¥98.3M
FY24 ¥114M
FY25 ¥148M

688102 screens 40% overvalued. Compare with Southern Copper Corporation →

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). "Shaanxi Sirui Advanced Materials Co Fair Value". https://www.fairvalue-calculator.com/stock/688102

Peer Group

Copper · 60 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 36 · Bottom 25%
Fair Value upside −40% · Below median
Return on equity (TTM) 10% · Above median
Return on assets 4% · Below median
Net margin (TTM) 9% · Above median
Operating margin (TTM) 11% · Above median
Revenue growth 29% · Above median
Dividend yield (TTM) 0.2% · Bottom 25%
Debt / equity 0.13× · Lower than median

Valuation Multiples vs Copper median · lower = cheaper

P/E (TTM) 183.4× · Pricier than 75% of peers
P/B 15.55× · Pricier than 75% of peers
P/S (TTM) 18.01× · 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 100 · sector 100
PAST 42 · sector 28
HEALTH 94 · sector 93
DIVIDEND 4 · sector 19

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 Copper stocks, each showing price versus our Fair Value estimate (as of Aug 11, 2026).

Stock Price Fair Value vs Fair Value
Southern Copper Corporation SCCO $175.66 $86.74 -51%
Freeport-McMoRan Inc FCX $61.52 $22.81 -63%
Lundin Mining Corporation LUN C$34.86 C$18.67 -46%
Jiangxi Copper Company 600362 ¥39.03 ¥35.19 -10%
Tongling Nonferrous Metals Group 000630 ¥5.79 ¥3.06 -47%
Hudbay Minerals Inc HBM C$28.58 C$21.79 -24%
Zhejiang Hailiang Co 002203 ¥16.66 ¥7.00 -58%
Capstone Copper Corp CSC A$13.06 A$7.28 -44%
Yunnan Copper Co 000878 ¥14.32 ¥9.12 -36%
China Nonferrous Mining Corporation 1258 HK$14.75 HK$1.76 -88%

Compare Shaanxi Sirui Advanced Materials 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 Shaanxi Sirui Advanced Materials Co (688102) overvalued or undervalued?
As of Aug 11, 2026, our model estimates a fair value of ¥20.37 versus a price of ¥34.05, about −40% (overvalued).
What is the fair value of 688102?
Our model-based fair value for Shaanxi Sirui Advanced Materials Co is ¥20.37 (as of Aug 11, 2026), built from audited fundamentals. The current price is ¥34.05.
What is the quality score of 688102?
Shaanxi Sirui Advanced Materials Co has a Quality Score of 36/100. 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 Shaanxi Sirui Advanced Materials Co (688102)?
Shaanxi Sirui Advanced Materials Co reported trailing-twelve-month revenue of about 1.7B CNY (latest available figure, as of Aug 11, 2026).
What is the net profit margin of 688102?
The net profit margin of Shaanxi Sirui Advanced Materials Co is about 9.5%, meaning it keeps roughly 9.5% of revenue as net income. Based on the latest reported figures.
Does Shaanxi Sirui Advanced Materials Co pay a dividend?
Shaanxi Sirui Advanced Materials Co currently shows a dividend yield of about 0.20% relative to its recent price (as of Aug 11, 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 Shaanxi Sirui Advanced Materials 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.