Xinyi Glass Holdings Ltd (XYIGY) fair value: what the stock is really worth
As of Oct 2, 2026: fair value of Xinyi Glass Holdings Ltd $28.36, price $21.08, upside +34.6%, quality 58 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Xinyi Glass Holdings Ltd 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 24, 2026.
How to read this chart
60‑month range $13.50 – $68.22 · fair‑value band $21.48 – $36.87 · the $21.08 price screens below the $28.36 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.
Follow Xinyi Glass Holdings in your weekly email
Every Wednesday you see whether Xinyi Glass Holdings 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.
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.
Stock analysis
Xinyi Glass Holdings Ltd (XYIGY) currently trades at $21.08, while our model-based Fair Value estimate is $28.36, implying the stock looks roughly 25.7% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of $40.32 per share, and 19 of the 26 models we run sit above the $21.08 price.
Bear case: the Dividend Discount group reads lowest at $4.35, and 7 of the 26 models stay below the price. Evidence for this calculation is high.
Scenario range: $21.48 (bear) to $36.87 (bull), the price of $21.08 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 58/100 (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 Ltd 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 $4.6B · P/E ratio 11.5 · P/S ratio 1.50 · EPS (TTM) $1.84 · Dividend yield 1.5% · Net margin 13.1% · Return on equity 7.7% · Return on assets (EBIT) 11.4%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 51 out of 100 (low confidence).
What moves the price
The share trades about 29% 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 −46% fair-value upside, at 35%, XYIGY screens cheaper than that median.
Fair Value models
Bear $21.48Fair Value $28.36Bull $36.87
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 ($1.16 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 growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
−5.1%
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.
−4.3%
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.
+3.9%
Start year 2020 (pandemic). Over 10 years: +7.0% a year
Revenue growth 21 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.
+15.8%
’14
’15
’16
’17
’18
’19
’20
’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.
−14.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year−15.7%
Dividend (yield on the price)1.5%
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.−15.7% vs 2.6%, 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.34% → 12%
Start year 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far and less than analysts expect.
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).
−6.9%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+4.5%
Yearly sales growth analysts expect, extended to five years.
After inflation (figures in CNY, China: IMF forecast 1.7% a year to 2030, 1.4% from 2016 to 2025) that is about −8.4% a year for the price and +2.8% for the forecasts.
Compare Xinyi Glass Holdings Ltd 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 · 249 stocks
Beats the industry median on 11/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score58 · Above median
Fair Value upside+81.6% · Top 25%
Profitability
Return on equity (TTM)7.7% · Above median
Return on assets4.3% · Above median
Net margin (TTM)13.1% · Top 25%
Operating margin (TTM)16.4% · Top 25%
Growth and dividend
Revenue growth−3.8% · Below median
Dividend yield (TTM)1.5% · Below median
Balance sheet
Debt / equity0.03× · 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.
Is Xinyi Glass Holdings Ltd (XYIGY) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of $28.36 versus a price of $21.08, about +35% upside (undervalued).
What is the fair value of XYIGY?
Our model-based fair value for Xinyi Glass Holdings Ltd is $28.36 (as of Sep 24, 2026), built from audited fundamentals. The current price: $21.08.
What is the quality score of XYIGY?
Xinyi Glass Holdings Ltd has a Quality Score of 58/100. 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 Ltd (XYIGY)?
Our model-based price target is the fair value of $28.36 (as of Sep 24, 2026) from 26 valuation models. Cautious scenario $21.48, optimistic scenario $36.87. It is a calculation from audited fundamentals, not an analyst target.
What is the Xinyi Glass Holdings Ltd stock forecast for 2026?
Our models put fair value at $28.36, about +35% upside versus a price of $21.08 (undervalued). Cautious scenario $21.48, optimistic scenario $36.87. The calculation is refreshed regularly with new filings.
What is the revenue of Xinyi Glass Holdings Ltd (XYIGY)?
Xinyi Glass Holdings Ltd reported trailing-twelve-month revenue of about 20.8B CNY (latest available figure, as of Sep 24, 2026).
Does Xinyi Glass Holdings Ltd pay a dividend?
Xinyi Glass Holdings Ltd currently shows a dividend yield of about 1.45% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Xinyi Glass Holdings Ltd (XYIGY)?
For today's price to be fair in a discounted-cash-flow model, Xinyi Glass Holdings Ltd would have to grow free cash flow by -6.9 % 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 XYIGY use?
Our models discount Xinyi Glass Holdings Ltd 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 Ltd that is -6.9 % 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 Ltd (XYIGY) delivered so far?
Over the past 5 years revenue at Xinyi Glass Holdings Ltd grew +3.9 % a year. The price currently implies -6.9 % 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 Ltd (XYIGY) growing?
The median revenue growth in the sector is +8.1 % a year. That is the yardstick for the growth priced into Xinyi Glass Holdings Ltd (-6.9 % 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 Ltd (XYIGY)?
The free-cash-flow yield on the price is 14.12 %: that much free cash flow Xinyi Glass Holdings Ltd 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 Ltd (XYIGY)?
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 Ltd it is $28.36 per share (as of Sep 24, 2026), against a price of $21.08. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is Xinyi Glass Holdings Ltd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, XYIGY trades below its calculated fair value: price $21.08, fair value $28.36, a gap of about +35% (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 XYIGY?
No. The price is what the market pays today ($21.08); the fair value is what the company's own numbers justify ($28.36). For Xinyi Glass Holdings Ltd the two are $7.29 per share apart. That gap is exactly why we show both numbers side by side.
How much is Xinyi Glass Holdings Ltd worth?
The market values Xinyi Glass Holdings Ltd at about $4.6B (market capitalisation, as of Sep 24, 2026). Per share that is $21.08; our models calculate a fair value of $28.36 per share.
What do the bullish and bearish scenarios say about XYIGY?
Our models span a range for Xinyi Glass Holdings Ltd: cautious scenario $21.48, base $28.36, optimistic $36.87 per share (as of Sep 24, 2026, price $21.08). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of XYIGY?
Xinyi Glass Holdings Ltd trades at a price-to-earnings ratio of 11.5 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $28.36 is built from several models across several years. Other multiples: P/B 0.8, P/S 1.5, EV/EBITDA 6.3.
How solid is the balance sheet of Xinyi Glass Holdings Ltd (XYIGY)?
Balance-sheet figures for Xinyi Glass Holdings Ltd (as of Sep 24, 2026): return on equity 7.7%, debt of 0.03 per unit of equity. They feed the Quality Score of 58/100, which measures business quality independently of the share price.
How far is XYIGY from its 52-week high?
Xinyi Glass Holdings Ltd trades at $21.08, about 29% below its 52-week high of $29.84 and 5% above the low of $20.00 (as of Oct 2, 2026). Distance from the high says nothing about value: that is what the fair value of $28.36 is for.
Which stocks are comparable to Xinyi Glass Holdings Ltd?
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 Ltd stock attractive at the current price?
The data as of Sep 24, 2026: price $21.08, calculated fair value $28.36 (+35%), Quality Score 58/100, 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 XYIGY calculated?
We run Xinyi Glass Holdings Ltd 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 $28.36, 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 Ltd currently trades 26 % 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 Ltd (XYIGY)?
The closing price on Oct 2, 2026 was $21.08. Our model-based fair value is $28.36, about +35% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Xinyi Glass Holdings Ltd right now?
Solid quality (58/100) at a price below fair value, the discount is the argument here, not the business quality. The price sits below our cautious bear case: the market assumes less than even our pessimistic scenario. The data supports the verdict: every model runs on fully documented inputs.
Where does the earnings growth of Xinyi Glass Holdings Ltd (XYIGY) come from?
Earnings per share at Xinyi Glass Holdings Ltd grew +5.9 % a year from 2014 to 2025. Broken into its drivers: revenue per share +7.8 %, 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 Ltd
How large is the market capitalisation of Xinyi Glass Holdings Ltd (XYIGY)?
The market capitalisation of Xinyi Glass Holdings Ltd is $4.6B. 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 Xinyi Glass Holdings Ltd (XYIGY)?
The price-to-sales ratio of Xinyi Glass Holdings Ltd is 1.50 (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 Ltd (XYIGY)?
Earnings per share at Xinyi Glass Holdings Ltd are $1.84 (price ÷ EPS = P/E 11.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Xinyi Glass Holdings Ltd (XYIGY)?
The dividend yield of Xinyi Glass Holdings Ltd is 1.5% (payout 16.6%). 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 Xinyi Glass Holdings Ltd (XYIGY)?
The net margin of Xinyi Glass Holdings Ltd 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 Ltd (XYIGY)?
The return on equity (ROE) of Xinyi Glass Holdings Ltd 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 Ltd (XYIGY)?
On an EBIT basis the return on assets of Xinyi Glass Holdings Ltd 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 Ltd (XYIGY)?
The operating margin of Xinyi Glass Holdings Ltd 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 Ltd (XYIGY)?
Revenue at Xinyi Glass Holdings Ltd 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 Ltd (XYIGY)?
Earnings per share at Xinyi Glass Holdings Ltd 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 Ltd (XYIGY) carry?
The net debt of Xinyi Glass Holdings Ltd 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.
Free · no account needed
Watch Xinyi Glass Holdings Ltd in the live analysis
One click puts Xinyi Glass Holdings Ltd 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.
Broad data
Sep 24, 2026