Sinyi Realty Inc (9940) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Sinyi Realty Inc stock TWD 9.52, price TWD 18.45, that is 48.4% below the price, quality 49 out of 100. Rating: strongly overvalued. Calculated from audited financials with 15 of our 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 5, 2026.
How to read this chart
60‑month range 18.25 TWD – 35.80 TWD · fair‑value band 7.49 TWD – 15.31 TWD · the 18.45 TWD price screens above the 9.52 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 5, 2026.
Follow Sinyi Realty in your weekly email
Every Wednesday you see whether Sinyi Realty 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.
Sinyi Realty Inc., together with its subsidiaries, operates in the real estate brokerage and development businesses in Taiwan, Mainland China, and Japan. The company offers transactions and leasing of residential, office, industrial, and land properties.
Show moreShow less
It engages in residential development and sales, as well as invest in Sabah Malaysia's tourism sector, promoting eco-tourism resorts.
In addition, the company provides property management, consulting, IT and data services, and construction management The company was incorporated in 1987 and is headquartered in Taipei, Taiwan.
Stock analysis
Sinyi Realty Inc (9940) currently trades at 18.45 TWD, while our model-based Fair Value estimate is 9.52 TWD, 48% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Dividend Discount group reads highest at a median of 19.70 TWD per share, and 3 of the 15 models we run sit above the 18.45 TWD price.
Bear case: the Growth DCF group reads lowest at 6.61 TWD, and 12 of the 15 models stay below the price. Data coverage for this calculation is low.
Scenario range: 7.49 TWD (bear) to 15.31 TWD (bull), the price of 18.45 TWD sits above 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 Real Estate sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Sinyi Realty Inc reported revenue of 11.6B TWD in FY2025 versus 18.8B TWD in FY2021, a compound −11.5%/yr. Reported net income was 219M TWD in FY2025, compounding −44.7%/yr from FY2021.
Key figures
Market cap 13.6B TWD (≈ $414M) Small · P/E ratio 18.6 · P/S ratio 1.06 · EPS (TTM) 0.9900 TWD · Dividend yield 3.3% · Net margin 5.6% · Return on equity 5.9% · Return on assets (EBIT) 5.9% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 33 out of 100 (low confidence).
What moves the price
The share trades about 20% below its 52-week high and 1% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at −16% fair-value upside, at −48%, 9940 screens richer than that median.
Fair Value models
Bear7.49 TWDFair Value 9.52 TWDBull15.31 TWD
Price 18.45 TWD · Downside -48.4%
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 (0.3344 TWD 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.38/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−9.6%
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.
−5.6%
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.
−2.4%
Start year 2020 (pandemic). Over 10 years: +4.4% 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.
+7.6%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in TWD ⓘ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. Measured in TWD: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
−29.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year−33.2%
Dividend (yield on the price)3.3%
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.−33.2% vs −13.9%, slowing
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.18% → 4%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more 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).
+4.8%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Taiwan: IMF forecast 1.6% a year to 2030, 1.5% from 2016 to 2025) that is about +3.1% a year for the price.
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.Real Estate Services · 472 stocks
Beats the industry median on 3/14 measures
Overall it trails its industry peers.
Valuation
Quality Score49 · Below median
Fair Value upside−48.4% · Bottom 25%
Profitability
Return on equity (12 months)5.9% · Above median
Return on assets0.7% · Below median
Net margin (12 months)5.6% · Below median
Operating margin (12 months)12.4% · Below median
Growth and dividend
Revenue growth (quarter YoY)33.5% · Top 25%
Dividend yield (12 months)3.3% · Below median
Balance sheet
Debt / equity0.66× · Above median
Valuation Multiplesvs Real Estate Services median · lower = cheaper
P/E (12 months)18.6× · Pricier than median
P/B1.05× · Pricier than median
P/S (12 months)1.06× · Cheaper than median
Price / free cash flow (fiscal year)13.9× · Pricier than median
EV/EBITDA16.9× · Pricier than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 55
FUTURE (revenue growth)100· sector 19
PAST (return on equity)24· sector 19
HEALTH (low debt)67· sector 83
DIVIDEND (yield)65· sector 66
VALUE 0: the price sits above our fair-value range.
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.
Is Sinyi Realty Inc (9940) overvalued or undervalued?
As of Nov 5, 2026, our model estimates a fair value of 9.52 TWD versus a price of 18.45 TWD, about 48% lower (overvalued).
What is the fair value of 9940?
Our model-based fair value for Sinyi Realty Inc is 9.52 TWD (as of Nov 5, 2026), built from audited fundamentals. The current price: 18.45 TWD.
What is the quality score of 9940?
Sinyi Realty Inc 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 Sinyi Realty Inc (9940)?
Our model-based price target is the fair value of 9.52 TWD (as of Nov 5, 2026) from 15 valuation models. Cautious scenario 7.49 TWD, optimistic scenario 15.31 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Sinyi Realty Inc stock forecast for 2026?
Our models put fair value at 9.52 TWD, about 48% lower versus a price of 18.45 TWD (overvalued). Cautious scenario 7.49 TWD, optimistic scenario 15.31 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Sinyi Realty Inc (9940)?
Sinyi Realty Inc reported trailing-twelve-month revenue of about 12.9B TWD (latest available figure, as of Nov 5, 2026).
Does Sinyi Realty Inc pay a dividend?
Sinyi Realty Inc currently shows a dividend yield of 3.25% relative to its recent price (as of Nov 5, 2026).
How much is the dividend of Sinyi Realty Inc (9940) and when is the ex-dividend date?
Sinyi Realty Inc pays a dividend of 0.6 TWD per share a year, a dividend yield of 3.3%. The last ex-dividend date was Jun 9, 2026. The payout ratio is 60.6% of earnings. Free cash flow covers the dividend 2.21 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into Sinyi Realty Inc (9940)?
For today's price to be fair in a discounted-cash-flow model, Sinyi Realty Inc would have to grow free cash flow by +4.8 % per year for five years (discount rate 10.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -2.4 % per year. As of Nov 5, 2026.
What discount rate (WACC) does the fair value of 9940 use?
Our models discount Sinyi Realty Inc at 10.3 %: a base by market capitalisation (small), damped by beta 0.17, country premium for Taiwan. 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 Sinyi Realty Inc that is +4.8 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.3 %) and the same formula as our fair value.
How much growth has Sinyi Realty Inc (9940) delivered so far?
Over the past 5 years revenue at Sinyi Realty Inc grew -2.4 % a year. The price currently implies free-cash-flow growth of +4.8 % 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 Sinyi Realty Inc (9940) growing?
The median revenue growth in the sector is +2.7 % a year. That is the yardstick for the growth priced into Sinyi Realty Inc (+4.8 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Sinyi Realty Inc (9940)?
The free-cash-flow yield on the price is 7.19 %: that much free cash flow Sinyi Realty Inc produces per unit of market value. When it exceeds the discount rate of our models (10.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Sinyi Realty Inc (9940)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Sinyi Realty Inc it is 9.52 TWD per share (as of Nov 5, 2026), against a price of 18.45 TWD. It is the blended result of 15 valuation models in 6 families (DCF Models, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit).
Is Sinyi Realty Inc stock overvalued or undervalued in 2026?
As of Nov 5, 2026, 9940 trades above its calculated fair value: price 18.45 TWD, fair value 9.52 TWD, a gap of about −48% (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 9940?
No. The price is what the market pays today (18.45 TWD); the fair value is what the company's own numbers justify (9.52 TWD). For Sinyi Realty Inc the two are 8.93 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Sinyi Realty Inc worth?
The market values Sinyi Realty Inc at about 13.6B TWD (market capitalisation, as of Nov 5, 2026). Per share that is 18.45 TWD; our models calculate a fair value of 9.52 TWD per share.
What do the bullish and bearish scenarios say about 9940?
Our models span a range for Sinyi Realty Inc: cautious scenario 7.49 TWD, base 9.52 TWD, optimistic 15.31 TWD per share (as of Nov 5, 2026, price 18.45 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 9940?
Sinyi Realty Inc trades at a price-to-earnings ratio of 18.6 (as of Nov 5, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 9.52 TWD is built from several models across several years. Median P/E at fiscal year-end, 8 fiscal years (2018 to 2025), reported earnings: 14.1. Other multiples: P/B 1.1, P/S 1.1, EV/EBITDA 16.9.
How solid is the balance sheet of Sinyi Realty Inc (9940)?
Balance-sheet figures for Sinyi Realty Inc (as of Nov 5, 2026): return on equity 5.9%, debt of 0.66 per unit of equity. They feed the Quality Score of 49/100, which measures business quality independently of the share price.
How far is 9940 from its 52-week high?
Sinyi Realty Inc trades at 18.45 TWD, about 20% below its 52-week high of 23.20 TWD and 1% above the low of 18.25 TWD (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 9.52 TWD is for.
Which stocks are comparable to Sinyi Realty Inc?
From the same area (Real Estate) we also value CBRE Group, Cellnex Telecom, S.A, KE Holdings, Swire Properties 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 Sinyi Realty Inc stock attractive at the current price?
The data as of Nov 5, 2026: price 18.45 TWD, calculated fair value 9.52 TWD (−48%), Quality Score 49/100, from 15 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 9940 calculated?
We run Sinyi Realty Inc through 15 models from 6 families: DCF Models, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit. Every model gets the same audited fundamentals; the fair value of 9.52 TWD 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 13.3% above its aggregate fair value. Sinyi Realty Inc 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 Sinyi Realty Inc (9940)?
The closing price on Nov 9, 2026 was 18.45 TWD. Our model-based fair value is 9.52 TWD, about 48% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Sinyi Realty Inc right now?
The price sits above even our optimistic bull case (15.31 TWD). The favourable scenario is already priced in. Weak quality (49/100) and above fair value at the same time, the margin of safety is missing on both counts. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. A fairly wide model range (7.49 TWD to 15.31 TWD) leaves room in how you read the outcome.
Where does the earnings growth of Sinyi Realty Inc (9940) come from?
Earnings per share at Sinyi Realty Inc grew +4.2 % a year from 2014 to 2025. Broken into its drivers: revenue per share +5.2 %, EBIT margin +2.2 %, tax rate −0.8 %, residual (interest, one-offs) −2.3 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Sinyi Realty Inc
How large is the market capitalisation of Sinyi Realty Inc (9940)?
The market capitalisation of Sinyi Realty Inc is 13.6B TWD (≈ $414M). 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 Sinyi Realty Inc (9940)?
The price-to-sales ratio of Sinyi Realty Inc is 1.06 (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 Sinyi Realty Inc (9940)?
Earnings per share at Sinyi Realty Inc are 0.9900 TWD (price ÷ EPS = P/E 18.6). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Sinyi Realty Inc (9940)?
The dividend yield of Sinyi Realty Inc is 3.3% (payout 60.6%). 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 Sinyi Realty Inc (9940)?
The net margin of Sinyi Realty Inc is 5.6% (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 Sinyi Realty Inc (9940)?
The return on equity (ROE) of Sinyi Realty Inc is 5.9% (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 Sinyi Realty Inc (9940)?
On an EBIT basis the return on assets of Sinyi Realty Inc is 5.9% (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 Sinyi Realty Inc (9940)?
The operating margin of Sinyi Realty Inc is 12.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Sinyi Realty Inc (9940)?
Revenue at Sinyi Realty Inc is growing +33.5% versus a year earlier (3y avg −5.6%). 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 Sinyi Realty Inc (9940)?
Earnings per share at Sinyi Realty Inc are growing +80.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Sinyi Realty Inc (9940) carry?
The net debt of Sinyi Realty Inc is 9.9B TWD (fiscal year 2025, ≈ 10.1 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 Sinyi Realty Inc in the live analysis
One click puts Sinyi Realty Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 5, 2026