Vitasoy International Holdings Ltd (0345) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Vitasoy International Holdings Ltd stock HK$5.70, price HK$6.16, that is 7.5% below the price, quality 74 out of 100. Rating: fairly valued. Calculated from audited financials with 25 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 HK$4.43 – HK$27.89 · fair‑value band HK$4.28 – HK$7.13 · the HK$6.16 price screens above the HK$5.70 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 5, 2026.
Follow Vitasoy International Holdings in your weekly email
Every Wednesday you see whether Vitasoy International 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.
Vitasoy International Holdings Limited, an investment holding company, manufactures and sells food and beverages in Mainland China, Hong Kong, Australia, New Zealand, and Singapore. The company offers soy, almond, and oat products, as well as other plant milk and soya related products.
Show moreShow less
It also provides yogurt, tea, juice, soymilk, water, and tofu. In addition, the company operates tuck shops and catering business. It sells its products through distributors and retailers. The company was incorporated in 1940 and is headquartered in Tuen Mun, Hong Kong.
Stock analysis
Vitasoy International Holdings Ltd (0345) currently trades at HK$6.16, while our model-based Fair Value estimate is HK$5.70, so the stock looks roughly fairly valued today (gap 8.1%).
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of HK$7.85 per share, and 13 of the 25 models we run sit above the HK$6.16 price.
Bear case: the Dividend Discount group reads lowest at HK$1.79, and 12 of the 25 models stay below the price. Data coverage for this calculation is low.
Scenario range: HK$4.28 (bear) to HK$7.13 (bull), the price of HK$6.16 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 74/100 (solid quality), in the Consumer Defensive sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Vitasoy International Holdings Ltd reported revenue of HK$6.1B in FY2026 versus HK$6.5B in FY2022, a compound −1.7%/yr. Reported net income was HK$274M in FY2026.
Key figures
Market cap HK$6.4B (≈ $821M) Small · P/E ratio 24.6 · P/S ratio 0.68 · EPS (TTM) HK$0.1600 · Dividend yield 2.8% · Net margin 4.5% · Return on equity 9.1% · Return on assets (EBIT) 3.1% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 41 out of 100 (low confidence).
What moves the price
The share trades about 17% below its 52-week high and 7% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at −1% fair-value upside, at −7%, 0345 screens richer than that median.
Fair Value models
BearHK$4.28Fair Value HK$5.70BullHK$7.13
Price HK$6.16 · Downside -7.5%
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.
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 is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−3.4%
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.
−1.5%
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.
−4.2%
Start year 2021 (pandemic). Over 10 years: +0.9% a year
Revenue growth 27 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.
+4.5%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
’26
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.
+39.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year+36.7%
Dividend (yield on the price)2.8%
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.−12.3% vs −6.3%, slowing
Profit margin 2021 to 2026 ⓘ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.11% → 6%
2026 sits 142% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Pace: the 5-year rate starts in 2021 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes about as much growth as 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).
−2.6%
The company could shrink this much every year for the next five years and today's price would still be justified.
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.
+2.3%
Yearly sales growth analysts expect, extended to five years.
After inflation (Hong Kong: IMF forecast 2.1% a year to 2030, 1.8% from 2016 to 2025) that is about −4.6% a year for the price and +0.1% for the forecasts.
Compare Vitasoy International 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.Packaged Foods · 625 stocks
Beats the industry median on 7/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score74 · Top 25%
Fair Value upside−7.5% · Below median
Profitability
Return on equity (12 months)9.1% · Above median
Return on assets5.1% · Above median
Net margin (12 months)4.5% · Above median
Operating margin (12 months)3.4% · Below median
Growth and dividend
Revenue growth (quarter YoY)0.2% · Below median
Dividend yield (12 months)2.8% · Above median
Valuation Multiplesvs Packaged Foods median · lower = cheaper
P/E (12 months)24.6× · Pricier than median
P/B2.22× · Pricier than median
P/S (12 months)1.06× · Pricier than median
Price / free cash flow (fiscal year)11.2× · 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). "Vitasoy International Holdings Ltd Fair Value". https://www.fairvalue-calculator.com/stock/0345
Frequently asked questions
Is Vitasoy International Holdings Ltd (0345) overvalued or undervalued?
As of Nov 5, 2026, our model estimates a fair value of HK$5.70 versus a price of HK$6.16, about 7% lower (fairly valued).
What is the fair value of 0345?
Our model-based fair value for Vitasoy International Holdings Ltd is HK$5.70 (as of Nov 5, 2026), built from audited fundamentals. The current price: HK$6.16.
What is the quality score of 0345?
Vitasoy International Holdings Ltd has a Quality Score of 74/100. 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 Vitasoy International Holdings Ltd (0345)?
Our model-based price target is the fair value of HK$5.70 (as of Nov 5, 2026) from 25 valuation models. Cautious scenario HK$4.28, optimistic scenario HK$7.13. It is a calculation from audited fundamentals, not an analyst target.
What is the Vitasoy International Holdings Ltd stock forecast for 2026?
Our models put fair value at HK$5.70, about 7% lower versus a price of HK$6.16 (fairly valued). Cautious scenario HK$4.28, optimistic scenario HK$7.13. The calculation is refreshed regularly with new filings.
What is the revenue of Vitasoy International Holdings Ltd (0345)?
Vitasoy International Holdings Ltd reported trailing-twelve-month revenue of about HK$6.1B (latest available figure, as of Nov 5, 2026).
Does Vitasoy International Holdings Ltd pay a dividend?
Vitasoy International Holdings Ltd currently shows a dividend yield of 2.84% relative to its recent price (as of Nov 5, 2026).
How much is the dividend of Vitasoy International Holdings Ltd (0345) and when is the ex-dividend date?
Vitasoy International Holdings Ltd pays a dividend of HK$0.175 per share a year, a dividend yield of 2.8%. The last ex-dividend date was Aug 28, 2026. A dividend has been paid every year since at least 1995. The payout ratio is 109% of earnings. Free cash flow covers the dividend 3.25 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into Vitasoy International Holdings Ltd (0345)?
For today's price to be fair in a discounted-cash-flow model, Vitasoy International Holdings Ltd would have to grow free cash flow by -2.6 % 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 -4.2 % per year. As of Nov 5, 2026.
What discount rate (WACC) does the fair value of 0345 use?
Our models discount Vitasoy International Holdings Ltd at 10.3 %: a base by market capitalisation (small), damped by beta 0.14, country premium for Hong Kong. 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 Vitasoy International Holdings Ltd that is -2.6 % 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 Vitasoy International Holdings Ltd (0345) delivered so far?
Over the past 5 years revenue at Vitasoy International Holdings Ltd grew -4.2 % a year. The price currently implies free-cash-flow growth of -2.6 % 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 Vitasoy International Holdings Ltd (0345) growing?
The median revenue growth in the sector is +3.6 % a year. That is the yardstick for the growth priced into Vitasoy International Holdings Ltd (-2.6 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Vitasoy International Holdings Ltd (0345)?
The free-cash-flow yield on the price is 8.93 %: that much free cash flow Vitasoy International Holdings Ltd 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 Vitasoy International Holdings Ltd (0345)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Vitasoy International Holdings Ltd it is HK$5.70 per share (as of Nov 5, 2026), against a price of HK$6.16. It is the blended result of 25 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Vitasoy International Holdings Ltd stock overvalued or undervalued in 2026?
As of Nov 5, 2026, 0345 trades above its calculated fair value: price HK$6.16, fair value HK$5.70, a gap of about −7% (fairly valued). 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 0345?
No. The price is what the market pays today (HK$6.16); the fair value is what the company's own numbers justify (HK$5.70). For Vitasoy International Holdings Ltd the two are HK$0.4600 per share apart. That gap is exactly why we show both numbers side by side.
How much is Vitasoy International Holdings Ltd worth?
The market values Vitasoy International Holdings Ltd at about HK$6.4B (market capitalisation, as of Nov 5, 2026). Per share that is HK$6.16; our models calculate a fair value of HK$5.70 per share.
What do the bullish and bearish scenarios say about 0345?
Our models span a range for Vitasoy International Holdings Ltd: cautious scenario HK$4.28, base HK$5.70, optimistic HK$7.13 per share (as of Nov 5, 2026, price HK$6.16). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 0345?
Vitasoy International Holdings Ltd trades at a price-to-earnings ratio of 24.6 (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 HK$5.70 is built from several models across several years. Median P/E at fiscal year-end, 9 fiscal years (2017 to 2026), reported earnings: 47.1. Other multiples: PEG 2.2, P/B 2.2, P/S 1.1, EV/EBITDA 7.5.
What is the PEG ratio of 0345?
The PEG ratio of Vitasoy International Holdings Ltd is 2.18 (P/E divided by earnings growth, as of Nov 5, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Vitasoy International Holdings Ltd (0345)?
Balance-sheet figures for Vitasoy International Holdings Ltd (as of Nov 5, 2026): return on equity 9.1%. They feed the Quality Score of 74/100, which measures business quality independently of the share price.
How far is 0345 from its 52-week high?
Vitasoy International Holdings Ltd trades at HK$6.16, about 17% below its 52-week high of HK$7.41 and 7% above the low of HK$5.75 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of HK$5.70 is for.
Which stocks are comparable to Vitasoy International Holdings Ltd?
From the same area (Consumer Defensive) we also value Nestlé S.A, Danone S.A, Foshan Haitian Flavouring and Food Company, The Kraft Heinz Company, 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 Vitasoy International Holdings Ltd stock attractive at the current price?
The data as of Nov 5, 2026: price HK$6.16, calculated fair value HK$5.70 (−7%), Quality Score 74/100, from 25 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 0345 calculated?
We run Vitasoy International Holdings Ltd through 25 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 HK$5.70 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. Vitasoy International Holdings Ltd 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 Vitasoy International Holdings Ltd (0345)?
The closing price on Nov 6, 2026 was HK$6.16. Our model-based fair value is HK$5.70, about 7% lower (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Vitasoy International Holdings Ltd right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Where does the earnings growth of Vitasoy International Holdings Ltd (0345) come from?
Earnings per share at Vitasoy International Holdings Ltd grew −9.5 % a year from 2015 to 2026. Broken into its drivers: revenue per share +1.5 %, EBIT margin −9.6 %, tax rate −1.0 %, residual (interest, one-offs) −0.4 %. 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 Vitasoy International Holdings Ltd
How large is the market capitalisation of Vitasoy International Holdings Ltd (0345)?
The market capitalisation of Vitasoy International Holdings Ltd is HK$6.4B (≈ $821M). 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 Vitasoy International Holdings Ltd (0345)?
The price-to-sales ratio of Vitasoy International Holdings Ltd is 0.68 (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 Vitasoy International Holdings Ltd (0345)?
Earnings per share at Vitasoy International Holdings Ltd are HK$0.1600 (price ÷ EPS = P/E 24.6). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Vitasoy International Holdings Ltd (0345)?
The dividend yield of Vitasoy International Holdings Ltd is 2.8% (payout 109%). 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 Vitasoy International Holdings Ltd (0345)?
The net margin of Vitasoy International Holdings Ltd is 4.5% (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 Vitasoy International Holdings Ltd (0345)?
The return on equity (ROE) of Vitasoy International Holdings Ltd is 9.1% (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 Vitasoy International Holdings Ltd (0345)?
On an EBIT basis the return on assets of Vitasoy International Holdings Ltd is 3.1% (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 Vitasoy International Holdings Ltd (0345)?
The operating margin of Vitasoy International Holdings Ltd is 3.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Vitasoy International Holdings Ltd (0345)?
Revenue at Vitasoy International Holdings Ltd is growing +0.2% versus a year earlier (3y avg −1.5%). 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 Vitasoy International Holdings Ltd (0345)?
Earnings per share at Vitasoy International Holdings Ltd are growing +66.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Vitasoy International Holdings Ltd (0345) hold?
Vitasoy International Holdings Ltd holds more cash than debt, HK$728M net (fiscal year 2026). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Vitasoy International Holdings Ltd in the live analysis
One click puts Vitasoy International Holdings Ltd 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