Shanghai Huayi Group Corp Ltd B (900909) fair value: what the stock is really worth
As of Nov 10, 2026: fair value (intrinsic value) of Shanghai Huayi Group Corp Ltd B stock $0.95, price $0.50, upside +89.3%, quality 56 out of 100. Rating: strongly undervalued. 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 $0.3770 – $0.6904 · fair‑value band $0.7353 – $1.24 · the $0.5040 price screens below the $0.9543 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow Shanghai Huayi Group Corp Ltd B in your weekly email
Every Wednesday you see whether Shanghai Huayi Group Corp Ltd B 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 Huayi Group Corporation Limited operates as a chemical company in China.
Show moreShow less
The company offers methanol, acetic acid, carbon monoxide, synthesis gas and sulfuric acid, air separation products, etc. for chemical, pharmaceutical, textile printing and dyeing, and rubber industries and other industries.
It also provides support services for water, electricity, steam, and other public works, as well as special railway lines and dangerous chemical goods terminals; and dangerous chemical goods transport vehicles and other logistics facilities.
In addition, the company offers all-steel radial truck, all steel radial light truck, and passenger tires; and acrylic, ice crystal acrylic acid, butyl acrylate, ethyl acrylate, isooctyl acrylate, hydroxyethyl acrylate, and other products under the Yaxing brand for used in coatings, chemical fiber, textile, light, and other industries.
The company was formerly known as Double Coin Holdings Ltd. Shanghai Huayi Group Corporation Limited was founded in 1997 and is based in Shanghai, China.
Stock analysis
Shanghai Huayi Group Corp Ltd B (900909) currently trades at $0.5040, while our model-based Fair Value estimate is $0.9543, implying the stock looks roughly 47% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of $1.41 per share, and 26 of the 26 models we run sit above the $0.5040 price.
Bear case: the Dividend Discount group reads lowest at $0.5500, and 0 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: $0.7353 (bear) to $1.24 (bull), the price of $0.5040 sits below 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 56/100 (solid quality), in the Basic Materials sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Shanghai Huayi Group Corp Ltd B reported revenue of 49.7B CNY in FY2024 versus 28.4B CNY in FY2020, a compound +15.0%/yr. Reported net income was 1.1B CNY in FY2024, compounding +25.8%/yr from FY2020.
Key figures
Market cap $1.1B Small · P/E ratio 6.1 · P/S ratio 0.13 · EPS (TTM) $0.0800 · Net margin 2.1% · Return on equity 5.4% · Return on assets (EBIT) 3.4% (5-year average) · Operating margin 11.3%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 32 out of 100 (low confidence).
What moves the price
The share trades about 11% below its 52-week high and 5% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Basic Materials peers we cover trades at −25% fair-value upside, at 89%, 900909 screens cheaper than that median.
Fair Value models
Bear$0.7353Fair Value $0.9543Bull$1.24
Price $0.5040 · Upside +89.3%
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.
Best data coverage
FCF DCF$0.7600$1.03$1.4580
Growth DCF$0.7600$1.00$1.3678
Owner Earnings$0.6900$0.9000$1.2476
All 26 models by family
DCF Models
FCF DCF$0.7600$1.03$1.4580
Owner Earnings$0.6900$0.9000$1.2476
5Y Revenue Exit$0.9300$1.40$2.0471
5Y EBITDA Exit$1.28$2.11$3.1573
5Y P/E Exit$1.06$1.66$2.3470
10Y Revenue Exit$0.8400$1.25$1.8765
10Y EBITDA Exit$1.08$1.73$2.7366
10Y P/E Exit$0.9400$1.42$2.1063
Earnings-Based
Graham-Dodd$0.5100$2.26$3.0964
Lynch FV$0.5900$0.8400$1.0961
PEG = 1.0$0.5900$0.8400$1.0957
EPV$0.6800$0.7200$0.760073
Dividend Discount
Gordon GGM$0.3100$0.5800$0.830067
DDM Multi-Stage$0.3100$0.5200$0.620067
Multiples
P/E Multiple$0.9600$1.27$1.5963
P/S Multiple$0.9600$1.27$1.5957
P/B Multiple$0.5100$0.6800$0.850055
EV/EBIT$1.15$1.42$1.6865
EV/EBITDA$1.69$2.14$2.5967
EV/Revenue$1.05$1.34$1.6453
Asset-Based
NCAV (Graham)$0.7300$0.9800$1.4653
Growth DCF
Growth DCF$0.7600$1.00$1.3678
Rev-Margin DCF$0.9300$1.39$1.9671
Economic Profit
Residual Income$1.17$1.16$1.2176
ROIC Compounder$0.6800$0.7200$0.760071
Growth Earnings
Growth-Adj P/E$0.8600$1.23$1.5967
The fair value above starts from this blend and is adjusted for a cyclical peak year.
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.49/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+20.3%
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.
+7.5%
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.
+5.8%
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.
+11.5%
’13
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
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.
+10.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year+10.9%
Dividend (yield on the price)0.0%
Profit margin 2019 to 2024 ⓘ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.1% → 3%
⚠ Revenue per share shrinking 1.2%/yr over ~5Y (margins intact) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
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).
−14.1%
The company could shrink this much every year for the next five years and today's price would still be justified.
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 −15.5% a year for the price.
Compare Shanghai Huayi Group Corp Ltd B 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.Chemicals · 353 stocks
Beats the industry median on 9/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score56 · Above median
Fair Value upside+89.3% · Top 25%
Profitability
Return on equity (12 months)5.4% · Below median
Return on assets2.3% · Below median
Net margin (12 months)3.4% · Below median
Operating margin (12 months)11.3% · Above median
Growth and dividend
Revenue growth (quarter YoY)16.1% · Above median
Dividend yield (12 months)21.8% · Top 25%
Balance sheet
Debt / equity0.38× · Above median
Valuation Multiplesvs Chemicals median · lower = cheaper
P/E (12 months)6.1× · Cheapest 25%
P/B0.31× · Cheapest 25%
P/S (12 months)0.21× · Cheapest 25%
Price / free cash flow (fiscal year)18.8× · Cheaper 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). "Shanghai Huayi Group Corp Ltd B Fair Value". https://www.fairvalue-calculator.com/stock/900909
Frequently asked questions
Is Shanghai Huayi Group Corp Ltd B (900909) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of $0.9543 versus a price of $0.5040, about +89% upside (undervalued).
What is the fair value of 900909?
Our model-based fair value for Shanghai Huayi Group Corp Ltd B is $0.9543 (as of Nov 8, 2026), built from audited fundamentals. The current price: $0.5040.
What is the quality score of 900909?
Shanghai Huayi Group Corp Ltd B has a Quality Score of 56/100. 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 Huayi Group Corp Ltd B (900909)?
Our model-based price target is the fair value of $0.9543 (as of Nov 8, 2026) from 26 valuation models. Cautious scenario $0.7353, optimistic scenario $1.24. It is a calculation from audited fundamentals, not an analyst target.
What is the Shanghai Huayi Group Corp Ltd B stock forecast for 2026?
Our models put fair value at $0.9543, about +89% upside versus a price of $0.5040 (undervalued). Cautious scenario $0.7353, optimistic scenario $1.24. The calculation is refreshed regularly with new filings.
What is the revenue of Shanghai Huayi Group Corp Ltd B (900909)?
Shanghai Huayi Group Corp Ltd B reported trailing-twelve-month revenue of about 49.9B CNY (latest available figure, as of Nov 8, 2026).
What growth is priced into Shanghai Huayi Group Corp Ltd B (900909)?
For today's price to be fair in a discounted-cash-flow model, Shanghai Huayi Group Corp Ltd B would have to grow free cash flow by -14.1 % 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 +5.8 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of 900909 use?
Our models discount Shanghai Huayi Group Corp Ltd B at 10.4 %: a base by market capitalisation (small), damped by beta 0.50, 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 Huayi Group Corp Ltd B that is -14.1 % 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 Huayi Group Corp Ltd B (900909) delivered so far?
Over the past 5 years revenue at Shanghai Huayi Group Corp Ltd B grew +5.8 % a year. The price currently implies free-cash-flow growth of -14.1 % 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 Huayi Group Corp Ltd B (900909) growing?
The median revenue growth in the sector is +8.7 % a year. That is the yardstick for the growth priced into Shanghai Huayi Group Corp Ltd B (-14.1 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Shanghai Huayi Group Corp Ltd B (900909)?
The free-cash-flow yield on the price is 7.61 %: that much free cash flow Shanghai Huayi Group Corp Ltd B 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 Huayi Group Corp Ltd B (900909)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Shanghai Huayi Group Corp Ltd B it is $0.9543 per share (as of Nov 8, 2026), against a price of $0.5040. 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 Shanghai Huayi Group Corp Ltd B stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 900909 trades below its calculated fair value: price $0.5040, fair value $0.9543, a gap of about +89% (undervalued). 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 900909?
No. The price is what the market pays today ($0.5040); the fair value is what the company's own numbers justify ($0.9543). For Shanghai Huayi Group Corp Ltd B the two are $0.4503 per share apart. That gap is exactly why we show both numbers side by side.
How much is Shanghai Huayi Group Corp Ltd B worth?
The market values Shanghai Huayi Group Corp Ltd B at about $1.1B (market capitalisation, as of Nov 8, 2026). Per share that is $0.5040; our models calculate a fair value of $0.9543 per share.
What do the bullish and bearish scenarios say about 900909?
Our models span a range for Shanghai Huayi Group Corp Ltd B: cautious scenario $0.7353, base $0.9543, optimistic $1.24 per share (as of Nov 8, 2026, price $0.5040). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 900909?
Shanghai Huayi Group Corp Ltd B trades at a price-to-earnings ratio of 6.1 (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 $0.9543 is built from several models across several years. Median P/E at fiscal year-end, 8 fiscal years (2017 to 2024), reported earnings: 7.6. Other multiples: P/B 0.3, P/S 0.2.
How solid is the balance sheet of Shanghai Huayi Group Corp Ltd B (900909)?
Balance-sheet figures for Shanghai Huayi Group Corp Ltd B (as of Nov 8, 2026): return on equity 5.4%, debt of 0.38 per unit of equity. They feed the Quality Score of 56/100, which measures business quality independently of the share price.
How far is 900909 from its 52-week high?
Shanghai Huayi Group Corp Ltd B trades at $0.5040, about 11% below its 52-week high of $0.5690 and 5% above the low of $0.4780 (as of Nov 10, 2026). Distance from the high says nothing about value: that is what the fair value of $0.9543 is for.
Which stocks are comparable to Shanghai Huayi Group Corp Ltd B?
From the same area (Basic Materials) we also value BASF SE, Saudi Basic Industries Corporation, Dow Inc, Ningxia Baofeng Energy Group, 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 Huayi Group Corp Ltd B stock attractive at the current price?
The data as of Nov 8, 2026: price $0.5040, calculated fair value $0.9543 (+89%), Quality Score 56/100, 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 900909 calculated?
We run Shanghai Huayi Group Corp Ltd B 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 $0.9543 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 13.7% above its aggregate fair value. Shanghai Huayi Group Corp Ltd B currently trades 47% below its own fair value, and the market average says nothing about that. 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 Huayi Group Corp Ltd B (900909)?
The closing price on Nov 10, 2026 was $0.5040. Our model-based fair value is $0.9543, about +89% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Shanghai Huayi Group Corp Ltd B right now?
The price is below even our cautious bear case ($0.7353). The market is more pessimistic than our downside scenario. 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 quality (56/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of Shanghai Huayi Group Corp Ltd B
How large is the market capitalisation of Shanghai Huayi Group Corp Ltd B (900909)?
The market capitalisation of Shanghai Huayi Group Corp Ltd B is $1.1B. 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 Huayi Group Corp Ltd B (900909)?
The price-to-sales ratio of Shanghai Huayi Group Corp Ltd B is 0.13 (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 Shanghai Huayi Group Corp Ltd B (900909)?
Earnings per share at Shanghai Huayi Group Corp Ltd B are $0.0800 (price ÷ EPS = P/E 6.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Shanghai Huayi Group Corp Ltd B (900909)?
The net margin of Shanghai Huayi Group Corp Ltd B is 2.1% (fiscal year 2024). 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 Huayi Group Corp Ltd B (900909)?
The return on equity (ROE) of Shanghai Huayi Group Corp Ltd B is 5.4% (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 Huayi Group Corp Ltd B (900909)?
On an EBIT basis the return on assets of Shanghai Huayi Group Corp Ltd B is 3.4% (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 Huayi Group Corp Ltd B (900909)?
The operating margin of Shanghai Huayi Group Corp Ltd B is 11.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Shanghai Huayi Group Corp Ltd B (900909)?
Revenue at Shanghai Huayi Group Corp Ltd B is growing +16.1% versus a year earlier (3y avg +7.5%). 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 Huayi Group Corp Ltd B (900909)?
Earnings per share at Shanghai Huayi Group Corp Ltd B are growing +502% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch Shanghai Huayi Group Corp Ltd B in the live analysis
One click puts Shanghai Huayi Group Corp Ltd B on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 8, 2026