XTC New Energy Materials Xiamen Co Ltd (688778) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of XTC New Energy Materials Xiamen Co Ltd stock ¥31.41, price ¥39.81, that is 21.1% below the price, quality 55 out of 100. Rating: overvalued. Calculated from audited financials with 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 8, 2026.
How to read this chart
60‑month range ¥20.69 – ¥96.83 · fair‑value band ¥20.28 – ¥45.47 · the ¥39.81 price screens above the ¥31.41 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow XTC New Energy Materials Xiamen Co in your weekly email
Every Wednesday you see whether XTC New Energy Materials Xiamen 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.
XTC New Energy Materials(Xiamen) Co.,Ltd. engages in the research and development, production, and sale of lithium-ion battery cathode materials in China.
Show moreShow less
It offers high-voltage NCM materials, lithium cobalt oxide, high nickel NCM materials, lithium iron phosphate, sodium ion battery materials, and hydrogen storage materials for use in 3C consumer electronics, power battery, energy storage and automotive, and hydrogen energy markets.
The company was incorporated in 2016 and is based in Xiamen, China. XTC New Energy Materials(Xiamen) Co.,Ltd. is a subsidiary of Xiamen Tungsten Co.,Ltd.
Stock analysis
XTC New Energy Materials Xiamen Co Ltd (688778) currently trades at ¥39.81, while our model-based Fair Value estimate is ¥31.41, 21% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of ¥38.46 per share, and 5 of the 26 models we run sit above the ¥39.81 price.
Bear case: the Asset-Based group reads lowest at ¥5.34, and 21 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: ¥20.28 (bear) to ¥45.47 (bull), the price of ¥39.81 sits inside 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 55/100 (solid quality), in the Industrials sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
XTC New Energy Materials Xiamen Co Ltd reported revenue of 20.0B CNY in FY2025 versus 15.9B CNY in FY2021, a compound +5.9%/yr. Reported net income was 755M CNY in FY2025, compounding +6.9%/yr from FY2021.
Key figures
Market cap 20.0B CNY (≈ $3.0B) Mid · P/E ratio 21.3 · P/S ratio 0.75 · EPS (TTM) ¥1.87 · Dividend yield 1.5% · Net margin 3.4% · Return on equity 9.5% · Return on assets (EBIT) 5.1% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 37 out of 100 (low confidence).
What moves the price
The share trades about 59% below its 52-week high and 12% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −36% fair-value upside, at −21%, 688778 screens cheaper than that median.
Fair Value models
Bear¥20.28Fair Value ¥31.41Bull¥45.47
Price ¥39.81 · Downside -21.1%
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 (¥1.09 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.
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.85/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
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.
+15.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year+13.7%
Dividend (yield on the price)1.5%
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.4% → 4%
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far and more than analysts expect.
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).
+23.8%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+14.1%
Yearly sales growth analysts expect, extended to five years.
After inflation (China: IMF forecast 1.7% a year to 2030, 1.4% from 2016 to 2025) that is about +21.7% a year for the price and +12.2% for the forecasts.
Compare XTC New Energy Materials Xiamen 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.Electrical Equipment & Parts · 564 stocks
Beats the industry median on 10/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score55 · Above median
Fair Value upside−21.1% · Above median
Profitability
Return on equity (12 months)9.5% · Above median
Return on assets3.4% · Below median
Net margin (12 months)3.4% · Below median
Operating margin (12 months)3.7% · Below median
Growth and dividend
Revenue growth (quarter YoY)73.4% · Top 25%
Dividend yield (12 months)1.5% · Above median
Balance sheet
Debt / equity0.01× · Below median
Valuation Multiplesvs Electrical Equipment & Parts median · lower = cheaper
P/E (12 months)21.3× · Cheaper than median
P/B2.13× · Cheaper than median
P/S (12 months)0.75× · Cheapest 25%
Price / free cash flow (fiscal year)47.8× · Pricier than median
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). "XTC New Energy Materials Xiamen Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/688778
Frequently asked questions
Is XTC New Energy Materials Xiamen Co Ltd (688778) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of ¥31.41 versus a price of ¥39.81, about 21% lower (overvalued).
What is the fair value of 688778?
Our model-based fair value for XTC New Energy Materials Xiamen Co Ltd is ¥31.41 (as of Nov 8, 2026), built from audited fundamentals. The current price: ¥39.81.
What is the quality score of 688778?
XTC New Energy Materials Xiamen Co Ltd has a Quality Score of 55/100. 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 XTC New Energy Materials Xiamen Co Ltd (688778)?
Our model-based price target is the fair value of ¥31.41 (as of Nov 8, 2026) from 26 valuation models. Cautious scenario ¥20.28, optimistic scenario ¥45.47. It is a calculation from audited fundamentals, not an analyst target.
What is the XTC New Energy Materials Xiamen Co Ltd stock forecast for 2026?
Our models put fair value at ¥31.41, about 21% lower versus a price of ¥39.81 (overvalued). Cautious scenario ¥20.28, optimistic scenario ¥45.47. The calculation is refreshed regularly with new filings.
What is the revenue of XTC New Energy Materials Xiamen Co Ltd (688778)?
XTC New Energy Materials Xiamen Co Ltd reported trailing-twelve-month revenue of about 26.8B CNY (latest available figure, as of Nov 8, 2026).
Does XTC New Energy Materials Xiamen Co Ltd pay a dividend?
XTC New Energy Materials Xiamen Co Ltd currently shows a dividend yield of 1.51% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of XTC New Energy Materials Xiamen Co Ltd (688778) and when is the ex-dividend date?
XTC New Energy Materials Xiamen Co Ltd pays a dividend of ¥0.6 per share a year, a dividend yield of 1.5%. The last ex-dividend date was Sep 16, 2026. A dividend has been paid every year since at least 2022. The payout ratio is 32.1% of earnings. Free cash flow covers the dividend 1.38 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into XTC New Energy Materials Xiamen Co Ltd (688778)?
For today's price to be fair in a discounted-cash-flow model, XTC New Energy Materials Xiamen Co Ltd would have to grow free cash flow by +23.8 % per year for five years (discount rate 9.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +20.2 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of 688778 use?
Our models discount XTC New Energy Materials Xiamen Co Ltd at 9.6 %: a base by market capitalisation (mid), damped by beta 0.67, 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 XTC New Energy Materials Xiamen Co Ltd that is +23.8 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (9.6 %) and the same formula as our fair value.
How much growth has XTC New Energy Materials Xiamen Co Ltd (688778) delivered so far?
Over the past 5 years revenue at XTC New Energy Materials Xiamen Co Ltd grew +20.2 % a year. The price currently implies free-cash-flow growth of +23.8 % 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 XTC New Energy Materials Xiamen Co Ltd (688778) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into XTC New Energy Materials Xiamen Co Ltd (+23.8 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of XTC New Energy Materials Xiamen Co Ltd (688778)?
The free-cash-flow yield on the price is 2.09 %: that much free cash flow XTC New Energy Materials Xiamen Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (9.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of XTC New Energy Materials Xiamen Co Ltd (688778)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For XTC New Energy Materials Xiamen Co Ltd it is ¥31.41 per share (as of Nov 8, 2026), against a price of ¥39.81. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is XTC New Energy Materials Xiamen Co Ltd stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 688778 trades above its calculated fair value: price ¥39.81, fair value ¥31.41, a gap of about −21% (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 688778?
No. The price is what the market pays today (¥39.81); the fair value is what the company's own numbers justify (¥31.41). For XTC New Energy Materials Xiamen Co Ltd the two are ¥8.40 per share apart. That gap is exactly why we show both numbers side by side.
How much is XTC New Energy Materials Xiamen Co Ltd worth?
The market values XTC New Energy Materials Xiamen Co Ltd at about 20.0B CNY (market capitalisation, as of Nov 8, 2026). Per share that is ¥39.81; our models calculate a fair value of ¥31.41 per share.
What do the bullish and bearish scenarios say about 688778?
Our models span a range for XTC New Energy Materials Xiamen Co Ltd: cautious scenario ¥20.28, base ¥31.41, optimistic ¥45.47 per share (as of Nov 8, 2026, price ¥39.81). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 688778?
XTC New Energy Materials Xiamen Co Ltd trades at a price-to-earnings ratio of 21.3 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥31.41 is built from several models across several years. Other multiples: P/B 2.1, P/S 0.7, EV/EBITDA 11.1.
How solid is the balance sheet of XTC New Energy Materials Xiamen Co Ltd (688778)?
Balance-sheet figures for XTC New Energy Materials Xiamen Co Ltd (as of Nov 8, 2026): return on equity 9.5%, debt of 0.01 per unit of equity. They feed the Quality Score of 55/100, which measures business quality independently of the share price.
How far is 688778 from its 52-week high?
XTC New Energy Materials Xiamen Co Ltd trades at ¥39.81, about 59% below its 52-week high of ¥96.83 and 12% above the low of ¥35.65 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of ¥31.41 is for.
Which stocks are comparable to XTC New Energy Materials Xiamen Co Ltd?
From the same area (Industrials) we also value Contemporary Amperex Technology Co, ABB Ltd, Vertiv Holdings, Delta Electronics (Thailand) Public Company, 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 XTC New Energy Materials Xiamen Co Ltd stock attractive at the current price?
The data as of Nov 8, 2026: price ¥39.81, calculated fair value ¥31.41 (−21%), Quality Score 55/100, from 26 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 688778 calculated?
We run XTC New Energy Materials Xiamen Co Ltd through 26 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 ¥31.41 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. XTC New Energy Materials Xiamen 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 XTC New Energy Materials Xiamen Co Ltd (688778)?
The closing price on Nov 6, 2026 was ¥39.81. Our model-based fair value is ¥31.41, about 21% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with XTC New Energy Materials Xiamen Co Ltd right now?
Solid but not exceptional quality (55/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (¥20.28 to ¥45.47) leaves room in how you read the outcome.
Key figures of XTC New Energy Materials Xiamen Co Ltd
How large is the market capitalisation of XTC New Energy Materials Xiamen Co Ltd (688778)?
The market capitalisation of XTC New Energy Materials Xiamen Co Ltd is 20.0B CNY (≈ $3.0B). 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 XTC New Energy Materials Xiamen Co Ltd (688778)?
The price-to-sales ratio of XTC New Energy Materials Xiamen Co Ltd is 0.75 (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 XTC New Energy Materials Xiamen Co Ltd (688778)?
Earnings per share at XTC New Energy Materials Xiamen Co Ltd are ¥1.87 (price ÷ EPS = P/E 21.3). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of XTC New Energy Materials Xiamen Co Ltd (688778)?
The dividend yield of XTC New Energy Materials Xiamen Co Ltd is 1.5% (payout 32.1%). 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 XTC New Energy Materials Xiamen Co Ltd (688778)?
The net margin of XTC New Energy Materials Xiamen Co Ltd is 3.4% (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 XTC New Energy Materials Xiamen Co Ltd (688778)?
The return on equity (ROE) of XTC New Energy Materials Xiamen Co Ltd is 9.5% (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 XTC New Energy Materials Xiamen Co Ltd (688778)?
On an EBIT basis the return on assets of XTC New Energy Materials Xiamen Co Ltd is 5.1% (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 XTC New Energy Materials Xiamen Co Ltd (688778)?
The operating margin of XTC New Energy Materials Xiamen Co Ltd is 3.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at XTC New Energy Materials Xiamen Co Ltd (688778)?
Revenue at XTC New Energy Materials Xiamen Co Ltd is growing +73.4% versus a year earlier (3y avg −11.3%). 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 XTC New Energy Materials Xiamen Co Ltd (688778)?
Earnings per share at XTC New Energy Materials Xiamen Co Ltd are growing +24.2% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does XTC New Energy Materials Xiamen Co Ltd (688778) hold?
XTC New Energy Materials Xiamen Co Ltd holds more cash than debt, 1.0B CNY net (fiscal year 2024). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch XTC New Energy Materials Xiamen Co Ltd in the live analysis
One click puts XTC New Energy Materials Xiamen Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 8, 2026