White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 24, 2026.
Xinyi Glass Holdings Limited, an investment holding company, produces and sells float, automobile, construction, and other glass products for commercial and industrial applications. The company operates through three segments: Float Glass, Automobile Glass, and Architectural Glass.
Show more
Xinyi Glass Holdings Limited, an investment holding company, produces and sells float, automobile, construction, and other glass products for commercial and industrial applications. The company operates through three segments: Float Glass, Automobile Glass, and Architectural Glass. It provides automobile rubber and plastic components; manufactures electronic glass, plastic products, and low-e products; trades in automobile glass; and engages in the research and trading of glass, as well as mining activities. The company also offers logistic and related services; supply chain services; sells solar power; automatic machines for solar glass factories and other related industries; and holds properties and car parks. It serves automobile glass manufacturing, wholesale, and distribution; automobile repairs and maintenance; car manufacturing; curtain wall design, engineering, and installing; architectural and furniture glass manufacturing; electronic, industrial, and household appliance manufacturing; and float glass manufacture, wholesale, and distribution companies. The company sells its products in the People's Republic of China, Hong Kong, the United States, Canada, Australia, and New Zealand, as well as countries in Asia, the Middle East, Europe, Africa, and the Americas. Xinyi Glass Holdings Limited was founded in 1988 and is headquartered in Kwun Tong, Hong Kong.
Xinyi Glass Holdings (XYIGF) currently trades at $1.25, while our model-based Fair Value estimate is $1.42, implying the stock looks roughly 12.0% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of $2.02 per share, and 16 of the 26 models we run sit above the $1.25 price.
Bear case: the Dividend Discount group reads lowest at $0.2200, and 10 of the 26 models stay below the price. Evidence for this calculation is high.
Scenario range: $1.07 (bear) to $1.85 (bull), the price of $1.25 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 59/100 (solid quality), in the Basic Materials sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Xinyi Glass Holdings reported revenue of 22.6B CNY in FY2025 versus 30.5B CNY in FY2021, a compound −7.2%/yr. Reported net income was 3.0B CNY in FY2025, compounding −28.9%/yr from FY2021.
Key figures
Market cap $5.5B · P/E ratio 13.9 · P/S ratio 1.82 · EPS (TTM) $0.0900 · Net margin 13.1% · Return on equity 7.7% · Return on assets (EBIT) 11.4% · Operating margin 16.4%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 48 out of 100 (low confidence).
What moves the price
The share trades about 19% below its 52-week high and 21% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Basic Materials peers we cover trades at −46% fair-value upside, at 14%, XYIGF screens cheaper than that median.
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. 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.
Highest evidence
FCF DCF
$1.78
$2.84
$4.49
77
Growth DCF
$1.79
$2.81
$4.35
75
EPV
$0.8000
$0.9200
$1.02
74
All 26 models by family
DCF Models
FCF DCF
$1.78
$2.84
$4.49
77
Owner Earnings
$1.27
$2.02
$3.19
73
5Y Revenue Exit
$1.16
$1.72
$2.44
70
5Y EBITDA Exit
$1.30
$2.00
$2.82
73
5Y P/E Exit
$1.41
$2.20
$3.05
68
10Y Revenue Exit
$1.35
$1.92
$2.70
65
10Y EBITDA Exit
$1.46
$2.11
$3.00
66
10Y P/E Exit
$1.52
$2.25
$3.18
62
Earnings-Based
Graham-Dodd
$0.6800
$2.53
$3.42
62
Lynch FV
$0.6100
$0.8700
$1.13
59
PEG = 1.0
$0.6100
$0.8700
$1.13
55
EPV
$0.8000
$0.9200
$1.02
74
Dividend Discount
Gordon GGM
$0.1300
$0.2500
$0.3800
64
DDM Multi-Stage
$0.1300
$0.2200
$0.2700
65
Multiples
P/E Multiple
$1.27
$1.70
$2.12
63
P/S Multiple
$0.8600
$1.14
$1.43
58
P/B Multiple
$1.27
$1.70
$2.12
55
EV/EBIT
$1.01
$1.33
$1.65
66
EV/EBITDA
$1.16
$1.52
$1.89
67
EV/Revenue
$0.8600
$1.20
$1.54
54
Asset-Based
NCAV (Graham)
$0.6900
$0.9300
$1.38
54
Growth DCF
Growth DCF
$1.79
$2.81
$4.35
75
Rev-Margin DCF
$1.16
$1.74
$2.44
70
Economic Profit
Residual Income
$1.11
$1.16
$1.28
74
ROIC Compounder
$0.8000
$0.9200
$1.02
70
Growth Earnings
Growth-Adj P/E
$1.00
$1.42
$1.85
65
Open the full fair value analysis →
Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.
10 more Building Materials stocks, each showing price versus our Fair Value estimate.
Pick a strategy and jump into the live analysis with that exact screen applied.
Is Xinyi Glass Holdings (XYIGF) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of $1.42 versus the last price from Sep 25, 2026 of $1.25, about +14% upside (undervalued).
What is the fair value of XYIGF?
Our model-based fair value for Xinyi Glass Holdings is $1.42 (as of Sep 24, 2026), built from audited fundamentals. Last price (from Sep 25, 2026): $1.25.
What is the quality score of XYIGF?
Xinyi Glass Holdings has a Quality Score of 59/100. 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 Xinyi Glass Holdings (XYIGF)?
Our model-based price target is the fair value of $1.42 (as of Sep 24, 2026) from 26 valuation models. Cautious scenario $1.07, optimistic scenario $1.85. It is a calculation from audited fundamentals, not an analyst target.
What is the Xinyi Glass Holdings stock forecast for 2026?
Our models put fair value at $1.42, about +14% upside versus the last price from Sep 25, 2026 of $1.25 (undervalued). Cautious scenario $1.07, optimistic scenario $1.85. The calculation is refreshed regularly with new filings.
What is the revenue of Xinyi Glass Holdings (XYIGF)?
Xinyi Glass Holdings reported trailing-twelve-month revenue of about 20.8B CNY (latest available figure, as of Sep 24, 2026).
What growth is priced into Xinyi Glass Holdings (XYIGF)?
For today's price to be fair in a discounted-cash-flow model, Xinyi Glass Holdings would have to grow free cash flow by -3.9 % 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 +3.9 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of XYIGF use?
Our models discount Xinyi Glass Holdings at 10.4 %: a base by market capitalisation (mid), damped by beta 1.28, country premium for USA. 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 Xinyi Glass Holdings that is -3.9 % per year a year over ten years, using the same discount rate (10.4 %) and the same formula as our fair value.
How much growth has Xinyi Glass Holdings (XYIGF) delivered so far?
Over the past 5 years revenue at Xinyi Glass Holdings grew +3.9 % a year. The price currently implies -3.9 % 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 Xinyi Glass Holdings (XYIGF) growing?
The median revenue growth in the sector is +8.0 % a year. That is the yardstick for the growth priced into Xinyi Glass Holdings (-3.9 % 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 Xinyi Glass Holdings (XYIGF)?
The free-cash-flow yield on the price is 11.92 %: that much free cash flow Xinyi Glass Holdings 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 Xinyi Glass Holdings (XYIGF)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Xinyi Glass Holdings it is $1.42 per share (as of Sep 24, 2026), against a price of $1.25. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is Xinyi Glass Holdings stock overvalued or undervalued in 2026?
As of Sep 24, 2026, XYIGF trades below its calculated fair value: price $1.25, fair value $1.42, a gap of about +14% (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 XYIGF?
No. The price is what the market pays today ($1.25); the fair value is what the company's own numbers justify ($1.42). For Xinyi Glass Holdings the two are $0.1700 per share apart. That gap is exactly why we show both numbers side by side.
How much is Xinyi Glass Holdings worth?
The market values Xinyi Glass Holdings at about $5.5B (market capitalisation, as of Sep 24, 2026). Per share that is $1.25; our models calculate a fair value of $1.42 per share.
What do the bullish and bearish scenarios say about XYIGF?
Our models span a range for Xinyi Glass Holdings: cautious scenario $1.07, base $1.42, optimistic $1.85 per share (as of Sep 24, 2026, price $1.25). The range comes from different growth and margin assumptions, not from analyst opinions.
How far is XYIGF from its 52-week high?
Xinyi Glass Holdings trades at $1.25, about 19% below its 52-week high of $1.55 and 21% above the low of $1.03 (as of Sep 25, 2026). Distance from the high says nothing about value: that is what the fair value of $1.42 is for.
Which stocks are comparable to Xinyi Glass Holdings?
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 Xinyi Glass Holdings stock attractive at the current price?
The data as of Sep 24, 2026: price $1.25, calculated fair value $1.42 (+14%), Quality Score 59/100, 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 XYIGF calculated?
We run Xinyi Glass Holdings through 26 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 $1.42, 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. Xinyi Glass Holdings currently trades 12 % 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 Xinyi Glass Holdings (XYIGF)?
The latest price we hold is from Sep 25, 2026 and stands at $1.25. Our model-based fair value is $1.42, about +14% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Xinyi Glass Holdings right now?
The price sits in the lower half of our model range, the side with the larger margin of safety. The data supports the verdict: every model runs on fully documented inputs.
Where does the earnings growth of Xinyi Glass Holdings (XYIGF) come from?
Earnings per share at Xinyi Glass Holdings grew +5.7 % a year from 2014 to 2025. Broken into its drivers: revenue per share +7.5 %, EBIT margin −1.3 %, tax rate −0.1 %, residual (interest, one-offs) −0.3 %. 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 Xinyi Glass Holdings
How large is the market capitalisation of Xinyi Glass Holdings (XYIGF)?
The market capitalisation of Xinyi Glass Holdings is $5.5B. 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/E ratio of Xinyi Glass Holdings (XYIGF)?
The price-to-earnings ratio of Xinyi Glass Holdings is 13.9. Price to earnings: how many years of current profit you pay for the stock. A P/E of 10 means ten years of profit.
What is the P/S ratio of Xinyi Glass Holdings (XYIGF)?
The price-to-sales ratio of Xinyi Glass Holdings is 1.82 (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 Xinyi Glass Holdings (XYIGF)?
Earnings per share at Xinyi Glass Holdings are $0.0900 (price ÷ EPS = P/E 13.9). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Xinyi Glass Holdings (XYIGF)?
The net margin of Xinyi Glass Holdings is 13.1% (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 Xinyi Glass Holdings (XYIGF)?
The return on equity (ROE) of Xinyi Glass Holdings is 7.7% (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 Xinyi Glass Holdings (XYIGF)?
On an EBIT basis the return on assets of Xinyi Glass Holdings is 11.4% (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 Xinyi Glass Holdings (XYIGF)?
The operating margin of Xinyi Glass Holdings is 16.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Xinyi Glass Holdings (XYIGF)?
Revenue at Xinyi Glass Holdings is growing −3.8% versus a year earlier (3y avg −4.3%). 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 Xinyi Glass Holdings (XYIGF)?
Earnings per share at Xinyi Glass Holdings are growing +94.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Xinyi Glass Holdings (XYIGF) carry?
The net debt of Xinyi Glass Holdings is 2.3B CNY (fiscal year 2025, ≈ 0.5 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.