Shanghai Yaohua Pilkington Glass Group Co Ltd B (900918) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of Shanghai Yaohua Pilkington Glass Group Co Ltd B $0.43, price $0.32, upside +36.5%, quality 49 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Shanghai Yaohua Pilkington Glass Group Co Ltd B 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, dashed = 300-day average. As of Sep 23, 2026.
How to read this chart
60‑month range $0.2300 – $0.4370 · fair‑value band $0.3215 – $0.5353 · the $0.3170 price screens below the $0.4327 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 23, 2026.
Follow Shanghai Yaohua Pilkington Glass Group Co Ltd B in your weekly email
Every Wednesday you see whether Shanghai Yaohua Pilkington Glass Group Co 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 Yaohua Pilkington Glass Group Co., Ltd. engages in the production and sale of glass in China and internationally.
Show more
Shanghai Yaohua Pilkington Glass Group Co., Ltd. engages in the production and sale of glass in China and internationally. It provides float glass, including clear and low iron glass, on line coated, special function, green tinted, privacy grey tinted, TCO glass, online energy saving, photovoltaic, grey tinted, industrial float glass, and aviation glass substrates. The company also offers architectural processing glass, such as energy-saving, composition, technical protection against glass, special application, decorative, and power generation glass; automotive glazing glass comprising ordinary and rail transit vehicle, and sky glass assembly system; home appliance glass; and special glass. The company was founded in 1983 and is headquartered in Shanghai, China.
Stock analysis
Shanghai Yaohua Pilkington Glass Group Co Ltd B (900918) currently trades at $0.3170, while our model-based Fair Value estimate is $0.4327, implying the stock looks roughly 26.7% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of $3.51 per share, and 22 of the 22 models we run sit above the $0.3170 price.
Bear case: the Earnings-Based group reads lowest at $1.03, and 0 of the 22 models stay below the price. Evidence for this calculation is low.
Scenario range: $0.3215 (bear) to $0.5353 (bull), the price of $0.3170 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 49/100 (below-average quality), in the Basic Materials sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Shanghai Yaohua Pilkington Glass Group Co Ltd B reported revenue of 5.6B CNY in FY2025 versus 4.6B CNY in FY2021, a compound +5.0%/yr. Reported net income was 136M CNY in FY2025, compounding +6.2%/yr from FY2021.
Key figures
Market cap $296M · P/E ratio 15.9 · P/S ratio 0.38 · EPS (TTM) $0.0200 · Dividend yield 13.6% · Net margin 2.4% · Return on equity 3.8% · Return on assets (EBIT) 2.5%.
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 22% below its 52-week high and 3% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Basic Materials peers we cover trades at −46% fair-value upside, at 37%, 900918 screens cheaper than that median.
Fair Value models
Bear $0.3215Fair Value $0.4327Bull $0.5353
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.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 ⓘ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.59/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+0.1%
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.
+5.9%
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.
+6.7%
Start year 2020 (pandemic). Over 10 years: +7.5% a year
Revenue growth 25 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.
+7.8%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) (mathematically smoothed) ⓘ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. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip.
+12.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year−1.4%
Dividend (yield on the price)13.6%
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.6% → 6%
2025 sits 107% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Compare Shanghai Yaohua Pilkington Glass Group Co 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.Building Materials · 257 stocks
Beats the industry median on 4/11 measures
Overall it trails its industry peers.
Valuation
Quality Score49 · Below median
Fair Value upside+37% · Top 25%
Profitability
Return on equity (TTM)4% · Below median
Return on assets2% · Below median
Net margin (TTM)2% · Below median
Operating margin (TTM)6% · Below median
Growth and dividend
Revenue growth0% · Below median
Dividend yield (TTM)13.6% · Top 25%
Balance sheet
Debt / equity0.07× · Below median
Valuation Multiplesvs Building Materials 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 Yaohua Pilkington Glass Group Co Ltd B Fair Value". https://www.fairvalue-calculator.com/stock/900918
Frequently asked questions
Is Shanghai Yaohua Pilkington Glass Group Co Ltd B (900918) overvalued or undervalued?
As of Sep 23, 2026, our model estimates a fair value of $0.4327 versus a price of $0.3170, about +37% upside (undervalued).
What is the fair value of 900918?
Our model-based fair value for Shanghai Yaohua Pilkington Glass Group Co Ltd B is $0.4327 (as of Sep 23, 2026), built from audited fundamentals. The current price: $0.3170.
What is the quality score of 900918?
Shanghai Yaohua Pilkington Glass Group Co Ltd B has a Quality Score of 49/100. 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 Yaohua Pilkington Glass Group Co Ltd B (900918)?
Our model-based price target is the fair value of $0.4327 (as of Sep 23, 2026) from 22 valuation models. Cautious scenario $0.3215, optimistic scenario $0.5353. It is a calculation from audited fundamentals, not an analyst target.
What is the Shanghai Yaohua Pilkington Glass Group Co Ltd B stock forecast for 2026?
Our models put fair value at $0.4327, about +37% upside versus a price of $0.3170 (undervalued). Cautious scenario $0.3215, optimistic scenario $0.5353. The calculation is refreshed regularly with new filings.
What is the revenue of Shanghai Yaohua Pilkington Glass Group Co Ltd B (900918)?
Shanghai Yaohua Pilkington Glass Group Co Ltd B reported trailing-twelve-month revenue of about $5.6B (latest available figure, as of Sep 23, 2026).
Does Shanghai Yaohua Pilkington Glass Group Co Ltd B pay a dividend?
Shanghai Yaohua Pilkington Glass Group Co Ltd B currently shows a dividend yield of about 13.56% relative to its recent price (as of Sep 23, 2026).
What is the intrinsic value of Shanghai Yaohua Pilkington Glass Group Co Ltd B (900918)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Shanghai Yaohua Pilkington Glass Group Co Ltd B it is $0.4327 per share (as of Sep 23, 2026), against a price of $0.3170. It is the blended result of 22 valuation models (cash flow, earnings, asset, dividend).
Is Shanghai Yaohua Pilkington Glass Group Co Ltd B stock overvalued or undervalued in 2026?
As of Sep 23, 2026, 900918 trades below its calculated fair value: price $0.3170, fair value $0.4327, a gap of about +37% (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 900918?
No. The price is what the market pays today ($0.3170); the fair value is what the company's own numbers justify ($0.4327). For Shanghai Yaohua Pilkington Glass Group Co Ltd B the two are $0.1157 per share apart. That gap is exactly why we show both numbers side by side.
How much is Shanghai Yaohua Pilkington Glass Group Co Ltd B worth?
The market values Shanghai Yaohua Pilkington Glass Group Co Ltd B at about $296M (market capitalisation, as of Sep 23, 2026). Per share that is $0.3170; our models calculate a fair value of $0.4327 per share.
What do the bullish and bearish scenarios say about 900918?
Our models span a range for Shanghai Yaohua Pilkington Glass Group Co Ltd B: cautious scenario $0.3215, base $0.4327, optimistic $0.5353 per share (as of Sep 23, 2026, price $0.3170). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 900918?
Shanghai Yaohua Pilkington Glass Group Co Ltd B trades at a price-to-earnings ratio of 15.9 (as of Sep 23, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $0.4327 is built from several models across several years.
How solid is the balance sheet of Shanghai Yaohua Pilkington Glass Group Co Ltd B (900918)?
Balance-sheet figures for Shanghai Yaohua Pilkington Glass Group Co Ltd B (as of Sep 23, 2026): return on equity 3.8%, debt of 0.07 per unit of equity. They feed the Quality Score of 49/100, which measures business quality independently of the share price.
How far is 900918 from its 52-week high?
Shanghai Yaohua Pilkington Glass Group Co Ltd B trades at $0.3170, about 22% below its 52-week high of $0.4070 and 3% above the low of $0.3090 (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of $0.4327 is for.
Which stocks are comparable to Shanghai Yaohua Pilkington Glass Group Co Ltd B?
From the same area (Basic Materials) we also value CRH plc, Holcim AG, Martin Marietta Materials, Inc, UltraTech Cement Limited, 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 Yaohua Pilkington Glass Group Co Ltd B stock attractive at the current price?
The data as of Sep 23, 2026: price $0.3170, calculated fair value $0.4327 (+37%), Quality Score 49/100, from 22 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 900918 calculated?
We run Shanghai Yaohua Pilkington Glass Group Co Ltd B through 22 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 $0.4327, 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 13.2 % above its aggregate fair value. Shanghai Yaohua Pilkington Glass Group Co Ltd B currently trades 37 % 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 Yaohua Pilkington Glass Group Co Ltd B (900918)?
The closing price on Sep 24, 2026 was $0.3170. Our model-based fair value is $0.4327, about +37% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Shanghai Yaohua Pilkington Glass Group Co Ltd B right now?
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 (49/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of Shanghai Yaohua Pilkington Glass Group Co Ltd B
How large is the market capitalisation of Shanghai Yaohua Pilkington Glass Group Co Ltd B (900918)?
The market capitalisation of Shanghai Yaohua Pilkington Glass Group Co Ltd B is $296M. 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 Yaohua Pilkington Glass Group Co Ltd B (900918)?
The price-to-sales ratio of Shanghai Yaohua Pilkington Glass Group Co Ltd B is 0.38 (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 Yaohua Pilkington Glass Group Co Ltd B (900918)?
Earnings per share at Shanghai Yaohua Pilkington Glass Group Co Ltd B are $0.0200 (price ÷ EPS = P/E 15.9). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Shanghai Yaohua Pilkington Glass Group Co Ltd B (900918)?
The dividend yield of Shanghai Yaohua Pilkington Glass Group Co Ltd B is 13.6%. 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 Yaohua Pilkington Glass Group Co Ltd B (900918)?
The net margin of Shanghai Yaohua Pilkington Glass Group Co Ltd B is 2.4% (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 Shanghai Yaohua Pilkington Glass Group Co Ltd B (900918)?
The return on equity (ROE) of Shanghai Yaohua Pilkington Glass Group Co Ltd B is 3.8% (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 Yaohua Pilkington Glass Group Co Ltd B (900918)?
On an EBIT basis the return on assets of Shanghai Yaohua Pilkington Glass Group Co Ltd B is 2.5% (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 Yaohua Pilkington Glass Group Co Ltd B (900918)?
The operating margin of Shanghai Yaohua Pilkington Glass Group Co Ltd B is 5.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Shanghai Yaohua Pilkington Glass Group Co Ltd B (900918)?
Revenue at Shanghai Yaohua Pilkington Glass Group Co Ltd B is growing −0.3% versus a year earlier (3y avg +5.9%). 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 Yaohua Pilkington Glass Group Co Ltd B (900918)?
Earnings per share at Shanghai Yaohua Pilkington Glass Group Co Ltd B are growing −60.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Shanghai Yaohua Pilkington Glass Group Co Ltd B (900918) generate?
The free cash flow of Shanghai Yaohua Pilkington Glass Group Co Ltd B is $47.6M (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Shanghai Yaohua Pilkington Glass Group Co Ltd B (900918) carry?
The net debt of Shanghai Yaohua Pilkington Glass Group Co Ltd B is $65.3M (fiscal year 2022, ≈ 1.4 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 Shanghai Yaohua Pilkington Glass Group Co Ltd B in the live analysis
One click puts Shanghai Yaohua Pilkington Glass Group Co Ltd B 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.
