C.banner International Holdings Ltd (1028) fair value: what the stock is really worth
As of Nov 13, 2026: fair value (intrinsic value) of C.banner International Holdings Ltd stock HK$0.65, price HK$0.63, upside +3.9%, quality 51 out of 100. Rating: fairly valued. Calculated from audited financials with 10 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 12, 2026.
How to read this chart
60‑month range HK$0.1030 – HK$1.74 · fair‑value band HK$0.5695 – HK$0.7395 · the HK$0.6300 price screens below the HK$0.6545 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 12, 2026.
Follow C.banner International Holdings in your weekly email
Every Wednesday you see whether C.banner 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.
C.banner International Holdings Limited, an investment holding company, manufactures, sells, and retails women's formal and casual footwear in the People's Republic of China and the United States.
Show moreShow less
It operates through three segments: Retail and Wholesale of Shoes, Contract Manufacturing of Shoes, and Retail of Toys. The company also acts as the original equipment manufacturer or original design manufacturer for shoes companies in export markets, as well as retails toys.
It offers its products under the self-developed brands, including C.banner, EBLAN, MIO, and natursun, as well as under the licensed brand. It distributes its self-developed products through department stores and independent retail stores.
The company was formerly known as Hongguo International Holdings Limited and changed its name to C.banner International Holdings Limited in February 2012. C.banner International Holdings Limited was founded in 1995 and is based in Admiralty, Hong Kong.
Stock analysis
C.banner International Holdings Ltd (1028) currently trades at HK$0.6300, while our model-based Fair Value estimate is HK$0.6545, so the stock looks roughly fairly valued today (gap 3.8%).
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of HK$0.8300 per share, and 7 of the 10 models we run sit above the HK$0.6300 price.
Bear case: the Asset-Based group reads lowest at HK$0.3200, and 3 of the 10 models stay below the price. Data coverage for this calculation is low.
Scenario range: HK$0.5695 (bear) to HK$0.7395 (bull), the price of HK$0.6300 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 51/100 (solid quality), in the Consumer Cyclical sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
C.banner International Holdings Ltd reported revenue of 1.2B CNY in FY2025 versus 1.6B CNY in FY2021, a compound −7.1%/yr. Reported net income was −150M CNY in FY2025.
Key figures
Market cap HK$1.6B (≈ $200M) Micro · P/S ratio 1.44 · Dividend yield 14.6% · Net margin −0.1% · Return on equity −0.1% · Return on assets (EBIT) −1.0% (5-year average) · Operating margin −0.6% · Revenue (TTM) 1.2B CNY.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 22 out of 100 (medium confidence).
What moves the price
The share trades about 64% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at 32% fair-value upside, at 4%, 1028 screens richer than that median.
Fair Value models
BearHK$0.5695Fair Value HK$0.6545BullHK$0.7395
Price HK$0.6300 · Upside +3.9%
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.
Best data coverage
FCF DCFHK$0.6700HK$0.7700HK$0.890082
Growth DCFHK$0.6700HK$0.7700HK$0.870080
5Y EBITDA ExitHK$0.5100HK$0.5600HK$0.610077
All 10 models by family
DCF Models
FCF DCFHK$0.6700HK$0.7700HK$0.890082
5Y Revenue ExitHK$0.6900HK$0.8800HK$1.1174
5Y EBITDA ExitHK$0.5100HK$0.5600HK$0.610077
10Y Revenue ExitHK$0.6700HK$0.8100HK$0.990068
10Y EBITDA ExitHK$0.5800HK$0.6400HK$0.690070
Multiples
EV/EBITDAHK$0.3600HK$0.4000HK$0.430067
EV/RevenueHK$0.7300HK$0.9400HK$1.1554
Asset-Based
NCAV (Graham)HK$0.2100HK$0.3200HK$0.400054
Growth DCF
Growth DCFHK$0.6700HK$0.7700HK$0.870080
Rev-Margin DCFHK$0.6900HK$0.8900HK$1.1074
The fair value above starts from this blend and is adjusted for dilution from new shares.
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.23/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−12.8%
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.
−4.2%
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.
−4.7%
Start year 2020 (pandemic). Over 10 years: −8.8% 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.
+9.6%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘ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.
−5.1% (2020) → −3.3% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
Price in line with expectations
The price assumes about as much growth as 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).
−4.1%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect
n/a
No analyst forecast available.
Calculated on free cash flow for fiscal year 2025. Over the last twelve months it was negative, so the figure above is uncertain.
After inflation (figures in CNY, China: IMF forecast 1.7% a year to 2030, 1.4% from 2016 to 2025) that is about −5.7% a year for the price.
Compare C.banner 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.Footwear & Accessories · 98 stocks
Beats the industry median on 4/11 measures
Overall it trails its industry peers.
Valuation
Quality Score51 · Below median
Fair Value upside+3.9% · Above median
Profitability
Return on assets−10.7% · Bottom 25%
Net margin (12 months)−0.1% · Below median
Operating margin (12 months)−0.6% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)−7.4% · Below median
Dividend yield (12 months)14.6% · Top 25%
Valuation Multiplesvs Footwear & Accessories median · lower = cheaper
P/B1.21× · Cheaper than median
P/S (12 months)1.14× · 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). "C.banner International Holdings Ltd Fair Value". https://www.fairvalue-calculator.com/stock/1028
Frequently asked questions
Is C.banner International Holdings Ltd (1028) overvalued or undervalued?
As of Nov 12, 2026, our model estimates a fair value of HK$0.6545 versus a price of HK$0.6300, about +4% upside (fairly valued).
What is the fair value of 1028?
Our model-based fair value for C.banner International Holdings Ltd is HK$0.6545 (as of Nov 12, 2026), built from audited fundamentals. The current price: HK$0.6300.
What is the quality score of 1028?
C.banner International Holdings Ltd has a Quality Score of 51/100. 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 C.banner International Holdings Ltd (1028)?
Our model-based price target is the fair value of HK$0.6545 (as of Nov 12, 2026) from 10 valuation models. Cautious scenario HK$0.5695, optimistic scenario HK$0.7395. It is a calculation from audited fundamentals, not an analyst target.
What is the C.banner International Holdings Ltd stock forecast for 2026?
Our models put fair value at HK$0.6545, about +4% upside versus a price of HK$0.6300 (fairly valued). Cautious scenario HK$0.5695, optimistic scenario HK$0.7395. The calculation is refreshed regularly with new filings.
What is the revenue of C.banner International Holdings Ltd (1028)?
C.banner International Holdings Ltd reported trailing-twelve-month revenue of about 1.2B CNY (latest available figure, as of Nov 12, 2026).
Does C.banner International Holdings Ltd pay a dividend?
C.banner International Holdings Ltd currently shows a dividend yield of 14.60% relative to its recent price (as of Nov 12, 2026).
How much is the dividend of C.banner International Holdings Ltd (1028)?
C.banner International Holdings Ltd has a dividend yield of 14.6%.
What growth is priced into C.banner International Holdings Ltd (1028)?
For today's price to be fair in a discounted-cash-flow model, C.banner International Holdings Ltd would have to grow free cash flow by -4.1 % per year for five years (discount rate 13.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -4.7 % per year. Calculated on free cash flow for fiscal year 2025. Over the last twelve months it was negative, so the figure above is uncertain. As of Nov 12, 2026.
What discount rate (WACC) does the fair value of 1028 use?
Our models discount C.banner International Holdings Ltd at 13.6 %: a base by market capitalisation (micro), damped by beta 1.08, 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 C.banner International Holdings Ltd that is -4.1 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (13.6 %) and the same formula as our fair value.
How much growth has C.banner International Holdings Ltd (1028) delivered so far?
Over the past 5 years revenue at C.banner International Holdings Ltd grew -4.7 % a year. The price currently implies free-cash-flow growth of -4.1 % 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 C.banner International Holdings Ltd (1028) growing?
The median revenue growth in the sector is +4.5 % a year. That is the yardstick for the growth priced into C.banner International Holdings Ltd (-4.1 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of C.banner International Holdings Ltd (1028)?
The free-cash-flow yield on the price is 8.91 % in the last fiscal year (free cash flow was negative over the last twelve months): that much free cash flow C.banner International Holdings Ltd produces per unit of market value. When it exceeds the discount rate of our models (13.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of C.banner International Holdings Ltd (1028)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For C.banner International Holdings Ltd it is HK$0.6545 per share (as of Nov 12, 2026), against a price of HK$0.6300. It is the blended result of 10 valuation models in 4 families (DCF Models, Multiples, Asset-Based, Growth DCF).
Is C.banner International Holdings Ltd stock overvalued or undervalued in 2026?
As of Nov 12, 2026, 1028 trades below its calculated fair value: price HK$0.6300, fair value HK$0.6545, a gap of about +4% (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 1028?
No. The price is what the market pays today (HK$0.6300); the fair value is what the company's own numbers justify (HK$0.6545). For C.banner International Holdings Ltd the two are HK$0.0245 per share apart. That gap is exactly why we show both numbers side by side.
How much is C.banner International Holdings Ltd worth?
The market values C.banner International Holdings Ltd at about HK$1.6B (market capitalisation, as of Nov 12, 2026). Per share that is HK$0.6300; our models calculate a fair value of HK$0.6545 per share.
What do the bullish and bearish scenarios say about 1028?
Our models span a range for C.banner International Holdings Ltd: cautious scenario HK$0.5695, base HK$0.6545, optimistic HK$0.7395 per share (as of Nov 12, 2026, price HK$0.6300). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of C.banner International Holdings Ltd (1028)?
Balance-sheet figures for C.banner International Holdings Ltd (as of Nov 12, 2026): return on equity −0.1%. They feed the Quality Score of 51/100, which measures business quality independently of the share price.
How far is 1028 from its 52-week high?
C.banner International Holdings Ltd trades at HK$0.6300, about 64% below its 52-week high of HK$1.74 and at the low of HK$0.6300 (as of Nov 13, 2026). Distance from the high says nothing about value: that is what the fair value of HK$0.6545 is for.
Which stocks are comparable to C.banner International Holdings Ltd?
From the same area (Consumer Cyclical) we also value NIKE, Inc, adidas AG, On Holding, Deckers Outdoor Corporation, 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 C.banner International Holdings Ltd stock attractive at the current price?
The data as of Nov 12, 2026: price HK$0.6300, calculated fair value HK$0.6545 (+4%), Quality Score 51/100, from 10 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 1028 calculated?
We run C.banner International Holdings Ltd through 10 models from 4 families: DCF Models, Multiples, Asset-Based, Growth DCF. Every model gets the same audited fundamentals; the fair value of HK$0.6545 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 13.8% above its aggregate fair value. C.banner International Holdings Ltd currently trades 4% 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 C.banner International Holdings Ltd (1028)?
The closing price on Nov 13, 2026 was HK$0.6300. Our model-based fair value is HK$0.6545, about +4% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with C.banner 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.
Key figures of C.banner International Holdings Ltd
How large is the market capitalisation of C.banner International Holdings Ltd (1028)?
The market capitalisation of C.banner International Holdings Ltd is HK$1.6B (≈ $200M). 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 C.banner International Holdings Ltd (1028)?
The price-to-sales ratio of C.banner International Holdings Ltd is 1.44 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the dividend yield of C.banner International Holdings Ltd (1028)?
The dividend yield of C.banner International Holdings Ltd is 14.6%. 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 C.banner International Holdings Ltd (1028)?
The net margin of C.banner International Holdings Ltd is −0.1% (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 C.banner International Holdings Ltd (1028)?
The return on equity (ROE) of C.banner International Holdings Ltd is −0.1% (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 C.banner International Holdings Ltd (1028)?
On an EBIT basis the return on assets of C.banner International Holdings Ltd is −1.0% (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 C.banner International Holdings Ltd (1028)?
The operating margin of C.banner International Holdings Ltd is −0.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at C.banner International Holdings Ltd (1028)?
Revenue at C.banner International Holdings Ltd is down 7.4% versus a year earlier (3y avg −4.2%). 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 C.banner International Holdings Ltd (1028)?
Earnings per share at C.banner International Holdings Ltd are growing 15.2% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does C.banner International Holdings Ltd (1028) hold?
C.banner International Holdings Ltd holds more cash than debt, 538M CNY net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch C.banner International Holdings Ltd in the live analysis
One click puts C.banner 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 12, 2026