Shenzhen Investment Holdings Bay Area Development Ltd CNY (80737) fair value: what the stock is really worth
As of Sep 30, 2026: fair value of Shenzhen Investment Holdings Bay Area Development Ltd CNY ¥1.59, price ¥1.65, upside -3.3%, quality 63 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Shenzhen Investment Holdings Bay Area Development Ltd CNY for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
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 Sep 27, 2026.
How to read this chart
15‑month range ¥1.49 – ¥1.78 · fair‑value band ¥1.47 – ¥2.03 · the ¥1.65 price screens above the ¥1.59 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Sep 27, 2026.
Follow Shenzhen Investment Holdings Bay Area Development Ltd CNY in your weekly email
Every Wednesday you see whether Shenzhen Investment Holdings Bay Area Development Ltd CNY 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.
Shenzhen Investment Holdings Bay Area Development Company Limited, an investment holding company, initiates, promotes, develops, and operates toll expressways and bridges in the People's Republic of China. It operates through Coastal Expressway (Shenzhen Section), GS Superhighway, GZ West Superhighway, and Xintang Interchange segments.
Show more
Shenzhen Investment Holdings Bay Area Development Company Limited, an investment holding company, initiates, promotes, develops, and operates toll expressways and bridges in the People's Republic of China. It operates through Coastal Expressway (Shenzhen Section), GS Superhighway, GZ West Superhighway, and Xintang Interchange segments. The company operates toll expressway projects comprising Guangzhou-Shenzhen superhighway and Guangzhou-Zhuhai West superhighway, and Guangshen coastal expressway. In addition, it is involved in the land development and utilization project activities; investment, construction, and operation of expressways; and loan finance activities. The company was formerly known as Hopewell Highway Infrastructure Limited and changed its name to Shenzhen Investment Holdings Bay Area Development Company Limited in June 2019. Shenzhen Investment Holdings Bay Area Development Company Limited was incorporated in 2003 and is based in Wan Chai, Hong Kong. As of January 11, 2022, Shenzhen Investment Holdings Bay Area Development Company Limited operates as a subsidiary of Mei Wah Industrial (Hong Kong) Limited.
Stock analysis
Shenzhen Investment Holdings Bay Area Development Ltd CNY (80737) currently trades at ¥1.65, while our model-based Fair Value estimate is ¥1.59, so the stock looks roughly fairly valued today (gap 3.5%).
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of ¥2.77 per share, and 11 of the 23 models we run sit above the ¥1.65 price.
Bear case: the Earnings-Based group reads lowest at ¥0.2600, and 12 of the 23 models stay below the price. Evidence for this calculation is low.
Scenario range: ¥1.47 (bear) to ¥2.03 (bull), the price of ¥1.65 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 63/100 (solid quality), in the Industrials sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Shenzhen Investment Holdings Bay Area Development Ltd CNY reported revenue of 766M CNY in FY2025 versus 614M CNY in FY2021, a compound +5.7%/yr. Reported net income was 456M CNY in FY2025, compounding −10.5%/yr from FY2021.
Key figures
Market cap 5.1B CNY (≈ $757M) · P/E ratio 10.8 · P/S ratio 6.42 · EPS (TTM) ¥0.0900 · Dividend yield 9.0% · Net margin 59.5% · Return on equity 7.6% · Return on assets (EBIT) 1.6%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 50 out of 100 (low confidence).
What moves the price
The share trades about 8% below its 52-week high and 8% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at 13% fair-value upside, at −3%, 80737 screens richer than that median.
Fair Value models
Bear ¥1.47Fair Value ¥1.59Bull ¥2.03
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (¥0.0678 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.Evidence ⓘEvidence = 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.40/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−12.9%
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.
−1.0%
Revenue growth 24 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.
−1.0%
’09
’10
’11
’12
’13
’14
’15
’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.
+2.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year−6.9%
Dividend (yield on the price)9.0%
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.−6.9% vs −1.3%, slowing
Profit margin 2021 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.35% → 30%
Start year 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less 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).
+5.6%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (figures in CNY, China: IMF forecast 1.7% a year to 2030, 1.4% from 2016 to 2025) that is about +3.8% a year for the price.
Compare Shenzhen Investment Holdings Bay Area Development Ltd CNY 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.Infrastructure Operations · 63 stocks
Beats the industry median on 7/12 measures
A mixed picture versus its industry peers.
Valuation
Quality Score63 · Above median
Fair Value upside−3.3% · Below median
Profitability
Return on equity (TTM)7.6% · Above median
Return on assets1.2% · Bottom 25%
Net margin (TTM)59.7% · Top 25%
Growth and dividend
Revenue growth−3.0% · Below median
Dividend yield (TTM)9.0% · Top 25%
Balance sheet
Debt / equity0.29× · Below median
Valuation Multiplesvs Infrastructure Operations median · lower = cheaper
P/E (TTM)10.8× · Cheaper than median
P/B1.09× · book value is mostly goodwill ⓘGoodwill and other intangible assets are larger than the equity. The book value mainly reflects prices paid for past acquisitions, so we do not rank this P/B against the peer group.
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). "Shenzhen Investment Holdings Bay Area Development Ltd CNY Fair Value". https://www.fairvalue-calculator.com/stock/80737
Frequently asked questions
Is Shenzhen Investment Holdings Bay Area Development Ltd CNY (80737) overvalued or undervalued?
As of Sep 27, 2026, our model estimates a fair value of ¥1.59 versus a price of ¥1.65, about −3% upside (fairly valued).
What is the fair value of 80737?
Our model-based fair value for Shenzhen Investment Holdings Bay Area Development Ltd CNY is ¥1.59 (as of Sep 27, 2026), built from audited fundamentals. The current price: ¥1.65.
What is the quality score of 80737?
Shenzhen Investment Holdings Bay Area Development Ltd CNY 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 Shenzhen Investment Holdings Bay Area Development Ltd CNY (80737)?
Our model-based price target is the fair value of ¥1.59 (as of Sep 27, 2026) from 23 valuation models. Cautious scenario ¥1.47, optimistic scenario ¥2.03. It is a calculation from audited fundamentals, not an analyst target.
What is the Shenzhen Investment Holdings Bay Area Development Ltd CNY stock forecast for 2026?
Our models put fair value at ¥1.59, about −3% upside versus a price of ¥1.65 (fairly valued). Cautious scenario ¥1.47, optimistic scenario ¥2.03. The calculation is refreshed regularly with new filings.
What is the revenue of Shenzhen Investment Holdings Bay Area Development Ltd CNY (80737)?
Shenzhen Investment Holdings Bay Area Development Ltd CNY reported trailing-twelve-month revenue of about 801M CNY (latest available figure, as of Sep 27, 2026).
Does Shenzhen Investment Holdings Bay Area Development Ltd CNY pay a dividend?
Shenzhen Investment Holdings Bay Area Development Ltd CNY currently shows a dividend yield of about 9.00% relative to its recent price (as of Sep 27, 2026).
What growth is priced into Shenzhen Investment Holdings Bay Area Development Ltd CNY (80737)?
For today's price to be fair in a discounted-cash-flow model, Shenzhen Investment Holdings Bay Area Development Ltd CNY would have to grow free cash flow by +5.6 % per year for five years (discount rate 11.2 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 10 years revenue grew +91.4 % per year. As of Sep 27, 2026.
What discount rate (WACC) does the fair value of 80737 use?
Our models discount Shenzhen Investment Holdings Bay Area Development Ltd CNY at 11.2 %: a base by market capitalisation (small), damped by beta 0.79, country premium for Hong Kong. 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 Shenzhen Investment Holdings Bay Area Development Ltd CNY that is +5.6 % per year a year over ten years, using the same discount rate (11.2 %) and the same formula as our fair value.
How much growth has Shenzhen Investment Holdings Bay Area Development Ltd CNY (80737) delivered so far?
Over the past 10 years revenue at Shenzhen Investment Holdings Bay Area Development Ltd CNY grew +91.4 % a year. The price currently implies +5.6 % per year free-cash-flow growth a 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 Shenzhen Investment Holdings Bay Area Development Ltd CNY (80737) growing?
The median revenue growth in the sector is +6.2 % a year. That is the yardstick for the growth priced into Shenzhen Investment Holdings Bay Area Development Ltd CNY (+5.6 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Shenzhen Investment Holdings Bay Area Development Ltd CNY (80737)?
The free-cash-flow yield on the price is 12.68 %: that much free cash flow Shenzhen Investment Holdings Bay Area Development Ltd CNY produces per unit of market value. When it exceeds the discount rate of our models (11.2 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Shenzhen Investment Holdings Bay Area Development Ltd CNY (80737)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Shenzhen Investment Holdings Bay Area Development Ltd CNY it is ¥1.59 per share (as of Sep 27, 2026), against a price of ¥1.65. It is the blended result of 23 valuation models (cash flow, earnings, asset, dividend).
Is Shenzhen Investment Holdings Bay Area Development Ltd CNY stock overvalued or undervalued in 2026?
As of Sep 27, 2026, 80737 trades above its calculated fair value: price ¥1.65, fair value ¥1.59, a gap of about −3% (fairly valued). 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 80737?
No. The price is what the market pays today (¥1.65); the fair value is what the company's own numbers justify (¥1.59). For Shenzhen Investment Holdings Bay Area Development Ltd CNY the two are ¥0.0550 per share apart. That gap is exactly why we show both numbers side by side.
How much is Shenzhen Investment Holdings Bay Area Development Ltd CNY worth?
The market values Shenzhen Investment Holdings Bay Area Development Ltd CNY at about 5.1B CNY (market capitalisation, as of Sep 27, 2026). Per share that is ¥1.65; our models calculate a fair value of ¥1.59 per share.
What do the bullish and bearish scenarios say about 80737?
Our models span a range for Shenzhen Investment Holdings Bay Area Development Ltd CNY: cautious scenario ¥1.47, base ¥1.59, optimistic ¥2.03 per share (as of Sep 27, 2026, price ¥1.65). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 80737?
Shenzhen Investment Holdings Bay Area Development Ltd CNY trades at a price-to-earnings ratio of 10.8 (as of Sep 27, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥1.59 is built from several models across several years. Other multiples: P/B 1.1, P/S 6.3, EV/EBITDA 10.8.
How solid is the balance sheet of Shenzhen Investment Holdings Bay Area Development Ltd CNY (80737)?
Balance-sheet figures for Shenzhen Investment Holdings Bay Area Development Ltd CNY (as of Sep 27, 2026): return on equity 7.6%, debt of 0.29 per unit of equity. They feed the Quality Score of 63/100, which measures business quality independently of the share price.
How far is 80737 from its 52-week high?
Shenzhen Investment Holdings Bay Area Development Ltd CNY trades at ¥1.65, about 8% below its 52-week high of ¥1.78 and 8% above the low of ¥1.53 (as of Sep 30, 2026). Distance from the high says nothing about value: that is what the fair value of ¥1.59 is for.
Which stocks are comparable to Shenzhen Investment Holdings Bay Area Development Ltd CNY?
From the same area (Industrials) we also value Transurban Group, China Merchants Expressway Network & Technology Holdings, Jiangsu Expressway Company, Shandong Hi-speed 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 Shenzhen Investment Holdings Bay Area Development Ltd CNY stock attractive at the current price?
The data as of Sep 27, 2026: price ¥1.65, calculated fair value ¥1.59 (−3%), Quality Score 63/100, 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 80737 calculated?
We run Shenzhen Investment Holdings Bay Area Development Ltd CNY through 23 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of ¥1.59, 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 14.5 % above its aggregate fair value. Shenzhen Investment Holdings Bay Area Development Ltd CNY 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 Shenzhen Investment Holdings Bay Area Development Ltd CNY (80737)?
The closing price on Sep 30, 2026 was ¥1.65. Our model-based fair value is ¥1.59, about −3% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Shenzhen Investment Holdings Bay Area Development Ltd CNY right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of Shenzhen Investment Holdings Bay Area Development Ltd CNY
How large is the market capitalisation of Shenzhen Investment Holdings Bay Area Development Ltd CNY (80737)?
The market capitalisation of Shenzhen Investment Holdings Bay Area Development Ltd CNY is 5.1B CNY (≈ $757M). 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 Shenzhen Investment Holdings Bay Area Development Ltd CNY (80737)?
The price-to-sales ratio of Shenzhen Investment Holdings Bay Area Development Ltd CNY is 6.42 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Shenzhen Investment Holdings Bay Area Development Ltd CNY (80737)?
Earnings per share at Shenzhen Investment Holdings Bay Area Development Ltd CNY are ¥0.0900 (price ÷ EPS = P/E 10.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Shenzhen Investment Holdings Bay Area Development Ltd CNY (80737)?
The dividend yield of Shenzhen Investment Holdings Bay Area Development Ltd CNY is 9.0% (payout 164%). 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 Shenzhen Investment Holdings Bay Area Development Ltd CNY (80737)?
The net margin of Shenzhen Investment Holdings Bay Area Development Ltd CNY is 59.5% (fiscal year 2025). 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 Shenzhen Investment Holdings Bay Area Development Ltd CNY (80737)?
The return on equity (ROE) of Shenzhen Investment Holdings Bay Area Development Ltd CNY is 7.6% (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 Shenzhen Investment Holdings Bay Area Development Ltd CNY (80737)?
On an EBIT basis the return on assets of Shenzhen Investment Holdings Bay Area Development Ltd CNY 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 Shenzhen Investment Holdings Bay Area Development Ltd CNY (80737)?
The operating margin of Shenzhen Investment Holdings Bay Area Development Ltd CNY is −229% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Shenzhen Investment Holdings Bay Area Development Ltd CNY (80737)?
Revenue at Shenzhen Investment Holdings Bay Area Development Ltd CNY is growing −3.0% versus a year earlier (3y avg −1.0%). 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 Shenzhen Investment Holdings Bay Area Development Ltd CNY (80737)?
Earnings per share at Shenzhen Investment Holdings Bay Area Development Ltd CNY are growing −15.2% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Shenzhen Investment Holdings Bay Area Development Ltd CNY (80737) carry?
The net debt of Shenzhen Investment Holdings Bay Area Development Ltd CNY is 4.0B CNY (fiscal year 2025, ≈ 7.2 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Shenzhen Investment Holdings Bay Area Development Ltd CNY in the live analysis
One click puts Shenzhen Investment Holdings Bay Area Development Ltd CNY on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
Thin data
Sep 27, 2026