EN DE

Sunway International Holdings Ltd (0058) Fair Value & Analysis

Basic Materials · HK · Market cap HK$123M (≈ $15.7M) · ISIN BMG858331389

What is Sunway International Holdings Ltd really worth?

SI Sunway International Holdings Ltd 0058 · HK
PriceHK$0.2390
Fair ValueHK$0.0680
Upside−71.6%
Quality33/100

Below-average quality, and trading another 251% above our fair value of HK$0.0680.

As of Aug 13, 2026, the fair value of Sunway International Holdings Ltd is HK$0.0680 per share against a price of HK$0.2390, so the fair value sits 72% below the price. A model estimate blended from multiple valuation models, recalculated regularly.

Watch Sunway International 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 free

Strengths

Low debt · generates free cash flow

Risks

!Weak Growth (revenue 5y −11.8 %/yr)
!Loss-making · -19.6% net margin
!Trails peers (4/12)
!Narrow moat 0/100
!Evidence only low, so the estimate is less certain
Evidence: Low Range HK$0.0425 – HK$0.0765

Fair value as of: Aug 13, 2026

From 9 valuation models · updated 23 days ago

Share price −14.6% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price sits above even our optimistic bull case (HK$0.0765). The favourable scenario is already priced in.
  • Weak quality (33/100) 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.

Price vs Fair Value (5 years)

HK$0.7800 HK$0.0500 Fair Value HK$0.0680 Apr 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range HK$0.0500 – HK$0.7800 · fair‑value band HK$0.0425 – HK$0.0765 · the HK$0.2390 price screens above the HK$0.0680 fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Sunway International Holdings Ltd (0058) currently trades at HK$0.2390, while our model-based Fair Value estimate is HK$0.0680, implying the stock looks roughly 251.5% overvalued today. The Quality Score stands at 33/100 (below-average quality), in the Basic Materials sector. Bull case: the Multiples group reads highest at a median of HK$0.1100 per share, and 0 of the 9 models we run sit above the HK$0.2390 price. Bear case: the Asset-Based group reads lowest at HK$0.0400, and 9 of the 9 models stay below the price. Evidence for this calculation is low.

Over the trailing twelve months, Sunway International Holdings Ltd generated revenue of HK$205M at a net margin of −19.6%. Revenue declined 31.4% year over year. Net debt stands at HK$10.0M. Fundamentals as of Aug 13, 2026

Our scenario range runs from HK$0.0425 (bear case) to HK$0.0765 (bull case); at HK$0.2390, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 40% below its 52-week high and 87% above its 52-week low, currently above its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at −56% fair-value upside, at −72%, 0058 screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small. Every input is real reported data, nothing guessed.

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. Evidence
Highest evidence
FCF DCF best evidence HK$0.0600 HK$0.0800 HK$0.1000 82
Growth DCF HK$0.0600 HK$0.0800 HK$0.1000 80
5Y Revenue Exit HK$0.0700 HK$0.0900 HK$0.1300 73
All 9 models by family
DCF Models
FCF DCF best evidence HK$0.0600 HK$0.0800 HK$0.1000 82
5Y Revenue Exit HK$0.0700 HK$0.0900 HK$0.1300 73
10Y Revenue Exit HK$0.0600 HK$0.0800 HK$0.1000 68
Dividend Discount
Gordon GGM HK$0.0700 HK$0.0700 HK$0.0800 69
DDM Multi-Stage HK$0.0700 HK$0.0800 HK$0.0900 67
Multiples
EV/Revenue HK$0.0800 HK$0.1100 HK$0.1400 54
Asset-Based
NCAV (Graham) HK$0.0300 HK$0.0400 HK$0.0500 55
Growth DCF
Growth DCF HK$0.0600 HK$0.0800 HK$0.1000 80
Rev-Margin DCF HK$0.0700 HK$0.0900 HK$0.1300 73

Widest divergence: Multiples (HK$0.1100) versus Asset-Based (HK$0.0400). Highest evidence: FCF DCF (82).

Notify me when 0058 reaches fair value

Put 0058 on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/S ratio 0.60 TTM
EPS (TTM) HK$−0.0500
Dividend yield 4.1%
Net margin −19.6% FY2025
Return on equity −104% TTM
Return on assets (EBIT) −13.7% avg 5y
More key figures
Profitability
Operating margin −52.0% TTM
Growth
Revenue (TTM) HK$205M TTM
Revenue growth (YoY) −31.4% 3y avg −23.1%
Balance sheet & cash flow
Free cash flow HK$4.1M FY2025
Net debt HK$10.0M FY2025 · ≈ 2.4 yrs of FCF

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 33/100

Of which business quality 35 · Market factors (momentum, volatility) 61

Profitability 17
Margins and returns on capital today
Quality Growth 46
Are margins and returns improving?
Cashflow 48
Earnings quality: real cash, not paper profit
Fin. Strength 24
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 68
Price trend over the last 3–12 months (market factor)
52W Momentum 60
Distance to the 52-week high (market factor)
Net Issuance 0
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Sunway International Holdings Limited, an investment holding company, manufactures and sells construction materials in the People's Republic of China. The company offers pre-stressed high strength concrete piles, ready-mixed concrete, autoclaved sand-lime bricks, aerated concrete products, and eco-permeable concrete products.

Full company description

Sunway International Holdings Limited, an investment holding company, manufactures and sells construction materials in the People's Republic of China. The company offers pre-stressed high strength concrete piles, ready-mixed concrete, autoclaved sand-lime bricks, aerated concrete products, and eco-permeable concrete products. Sunway International Holdings Limited was incorporated in 1998 and is headquartered in Wan Chai, Hong Kong.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Sunway International Holdings Ltd reported revenue of HK$205M in FY2025 versus HK$516M in FY2021, a compound −20.6%/yr. Reported net income was −HK$40.2M in FY2025.

Growth Quality 18/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
HK$205M
Latest YoY
−20.0%
Avg. revenue growth/yr (3Y) 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.
−23.1%
Avg. revenue growth/yr (5Y) 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.
−11.8%
Avg. revenue growth/yr (25Y) 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.
−6.5%
EBIT 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.
−6.4% (2020) → −24.2% (2025)
Value creation/yr 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
Revenue −20.6%/yr
FY21 HK$516M
FY22 HK$451M
FY23 HK$247M
FY24 HK$256M
FY25 HK$205M
Net income
FY21 −HK$24.7M
FY22 −HK$37.4M
FY23 −HK$45.1M
FY24 −HK$56.1M
FY25 −HK$40.2M

0058 screens 251% overvalued. Compare with CRH plc →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

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). "Sunway International Holdings Ltd Fair Value". https://www.fairvalue-calculator.com/stock/0058.HK

Peer Group

Building Materials · 258 stocks

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.

Quality Score 33 · Bottom 25%
Fair Value upside −72% · Bottom 25%
Return on assets −17% · Bottom 25%
Net margin (TTM) −20% · Bottom 25%
Operating margin (TTM) −52% · Bottom 25%
Revenue growth −31% · Bottom 25%
Dividend yield (TTM) 4.1% · Above median
Debt / equity 0.13× · Lower than median

Valuation Multiples vs Building Materials median · lower = cheaper

P/B 0.57× · Cheaper than median
P/S (TTM) 0.08× · Cheaper than 75% of peers
P/FCF 3.8× · Pricier than median

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 18
FUTURE0 · sector 2
PAST0 · sector 15
HEALTH94 · sector 92
DIVIDEND82 · sector 44

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Building Materials stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
CRH plc CRH $96.05 $69.69 −27%
Holcim AG HOLN CHF 71.04 CHF 20.00 −72%
Vulcan Materials Company VMC $259.69 $114.48 −56%
UltraTech Cement Limited ULTRACEMCO ₹11,408 ₹4,718 −59%
Heidelberg Materials AG HEI €166.60 €167.96 +1%
Martin Marietta Materials, Inc MLM $543.90 $215.31 −60%
China Jushi Co 600176 ¥40.56 ¥13.22 −67%
Amrize AG AMRZ CHF 37.65 CHF 29.67 −21%
Grasim Industries Limited GRASIM ₹3,293 ₹1,245 −62%
CEMEX, S.A. CX $11.24 $11.31 +1%

Compare Sunway International Holdings Ltd with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Sunway International Holdings Ltd (0058) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of HK$0.0680 versus a price of HK$0.2390, about −72% upside (overvalued).
What is the fair value of 0058?
Our model-based fair value for Sunway International Holdings Ltd is HK$0.0680 (as of Aug 13, 2026), built from audited fundamentals. The current price: HK$0.2390.
What is the quality score of 0058?
Sunway International Holdings Ltd has a Quality Score of 33/100. 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 Sunway International Holdings Ltd (0058)?
Our model-based price target is the fair value of HK$0.0680 (as of Aug 13, 2026) from 9 valuation models. Cautious scenario HK$0.0425, optimistic scenario HK$0.0765. It is a calculation from audited fundamentals, not an analyst target.
What is the Sunway International Holdings Ltd stock forecast for 2026?
Our models put fair value at HK$0.0680, about −72% upside versus a price of HK$0.2390 (overvalued). Cautious scenario HK$0.0425, optimistic scenario HK$0.0765. The calculation is refreshed regularly with new filings.
What is the revenue of Sunway International Holdings Ltd (0058)?
Sunway International Holdings Ltd reported trailing-twelve-month revenue of about HK$205M (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 0058?
The net profit margin of Sunway International Holdings Ltd is about −19.6%, meaning it is currently running at a net loss. Based on the latest reported figures.
Does Sunway International Holdings Ltd pay a dividend?
Sunway International Holdings Ltd currently shows a dividend yield of about 4.12% relative to its recent price (as of Aug 13, 2026).
Free · no account needed

Watch Sunway International Holdings Ltd in the live analysis

One click puts Sunway International 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.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.