EN DE
Watch Winshine Science Co Ltd for free: we tell you when fair value or trend changes.
Data-driven stock valuation

Winshine Science Co Ltd (0209) fair value: what the stock is really worth

As of Nov 10, 2026: fair value (intrinsic value) of Winshine Science Co Ltd stock HK$0.95, price HK$0.87, upside +9.6%, quality 33 out of 100. Rating: fairly valued. The value is an estimate: none of our valuation models currently carries, it draws on revenue and assets compared with similar companies. Updated daily.

  1. Keep an eye on it?Free in your watchlist: 5 stocks without an account, 10 with one Yes, for free

Consumer Cyclical HK · ISIN BMG9723F1068

WS Winshine Science Co Ltd logo Thin data Nov 10, 2026

Winshine Science Co Ltd

0209 · HK
Low Priority

The stock costs about what our calculation considers fair.

Fair value HK$0.9532 · Fairly valued
Negative equity (buybacks among others)
Quality 33/100
Weak Growth (revenue 5y +1.0 %/yr in HKD)
Loss-making · -25.0% net margin (TTM)
Negative free cash flow
Trails peers (2/6)
Narrow moat 5/100
Thin data
Estimate
Watch Winshine Science Co Ltd for free: we tell you when fair value or trend changes. Watch for free

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

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

Price vs Fair Value

HK$28.03 HK$0.3900 Fair Value HK$0.9532 Jun 2021 Nov 2026

White line = price, green steps = our fair value per fiscal year. As of Nov 10, 2026.

How to read this chart

60‑month range HK$0.3900 – HK$28.03 · fair‑value band HK$0.7149 – HK$1.19 · the HK$0.8700 price screens below the HK$0.9532 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. As of Nov 10, 2026.

Follow Winshine Science Co in your weekly email

Every Wednesday you see whether Winshine Science Co 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.

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

Company profile

Poly Xverse Intelligent Technology Co. Ltd, an investment holding company, manufactures and sells toys in Hong Kong, Mainland China, the United States, Canada, and Japan. It engages in the plantation and sale of agricultural products; and manufacture and sale of hard and stuffed toys.

Show moreShow less

The company was formerly known as Winshine Science Company Limited and changed its name to Poly Xverse Intelligent Technology Co. Ltd in March 2026. Poly Xverse Intelligent Technology Co. Ltd was incorporated in 2001 and is headquartered in Wan Chai, Hong Kong.

Stock analysis

Winshine Science Co Ltd (0209) currently trades at HK$0.8700, while our estimate is HK$0.9532, so the stock looks roughly fairly valued today (gap 8.7%).

Show more

Valuation

None of our valuation models currently carries for this company, usually because of losses or heavy investment. The estimate draws on revenue and assets compared with similar companies and is less precise than a model-based fair value.

Scenario range: HK$0.7149 (bear) to HK$1.19 (bull), the price of HK$0.8700 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 33/100 (below-average quality), in the Consumer Cyclical sector.

Weak Growth: Revenue growth is weak: less than 2 % a year.

Winshine Science Co Ltd reported revenue of HK$382M in FY2025 versus HK$725M in FY2021, a compound −14.8%/yr. Reported net income was −HK$92.8M in FY2025.

Key figures

Market cap HK$129M (≈ $16.5M) · P/S ratio 0.31 · Net margin −24.3% · Return on assets (EBIT) −8.6% (5-year average) · Operating margin −18.0% · Revenue (TTM) HK$395M · Revenue growth (YoY) +8.2% · Free cash flow −HK$21.5M.

Competitive moat

Our AI-assisted moat analysis scores the competitive advantage at 5 out of 100 (medium confidence).

What moves the price

The share trades about 86% below its 52-week high and 123% above its 52-week low.

For context, the median of 10 Consumer Cyclical peers we cover trades at 14% fair-value upside, at 10%, 0209 screens richer than that median.

Fair Value

Bear HK$0.7149 Fair Value HK$0.9532 Bull HK$1.19
Price HK$0.8700 · Upside +9.6%
Estimate. None of our valuation models currently carries for this company, usually because of losses or heavy investment. The estimate draws on revenue and assets compared with similar companies and is less precise than a model-based fair value.

Quality Score breakdown

Overall quality 33/100

It rates the business: profits, how they develop, real cash, balance sheet, investing and share count.

Profitability 22
How much profit the company makes from its sales and capital
Quality Growth 0
Are margins and returns getting better?
Cashflow 0
Do the profits arrive as real cash?
Financial strength 16
Debt, balance sheet and risk of trouble
Investment 100
Does it invest with discipline instead of growing at any price?
Low Volatility 37
How calm the share price moves, does not count
Price momentum 0
Price momentum of the last 3 to 12 months, does not count
Near the 52-week high 11
Distance to the 52-week high, does not count
New shares 100
Buys back shares or issues new ones?

Open the full quality analysis →

Revenue & earnings trend

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. 7/100
Revenue growth is weak: less than 2 % a year.
Revenue growth 1 year
−25.9%
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.
−23.3%
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.
+1.0%
Start year 2020 (pandemic). Over 10 years: +4.4% 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.
+0.5%
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.
−17.3% (2020) → −18.9% (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

Watch 0209, get fair value alerts →

Compare Winshine Science Co 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.Leisure · 182 stocks

Beats the industry median on 2/6 measures
Overall it trails its industry peers.
Valuation
Quality Score 33 · Bottom 25%
Fair Value upside +9.6% · Above median
Profitability
Return on equity (12 months) Negative equity ⓘThe company's equity is below zero, for example after large share buybacks. A ratio to negative equity has no meaning, so we show no number here and do not rank it against the peer group.
Return on assets −28.0% · Bottom 25%
Net margin (12 months) −25.0% · Bottom 25%
Operating margin (12 months) −18.0% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY) 8.2% · Above median
Balance sheet
Debt / equity Negative equity ⓘThe company's equity is below zero, for example after large share buybacks. A ratio to negative equity has no meaning, so we show no number here and do not rank it against the peer group.

Valuation Multiplesvs Leisure median · lower = cheaper

P/B Negative equity ⓘThe company's equity is below zero, for example after large share buybacks. A ratio to negative equity has no meaning, so we show no number here and do not rank it against the peer group.

Strength profile in five axes (Snowflake)

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE (fair-value potential)46 · sector 33
FUTURE (revenue growth)41 · sector 26
PAST (return on equity)0 · sector 24
HEALTH (low debt)0 · sector 94
DIVIDEND (yield)0 · sector 48

PAST 0: with negative equity (buybacks among others) return on equity is not meaningfully computable.

Context: sector, industry, market

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 Leisure stocks, each showing price versus our Fair Value estimate.

Stock Price Fair Value vs Fair Value Compare
Li Ning Company 2331 HK$15.38 HK$29.34 +91% vs 0209
Ninebot Limited 689009 ¥34.66 ¥52.88 +53% vs 0209
Pop Mart International Group 9992 HK$146.60 HK$207.44 +42% vs 0209
Mattel, Inc MAT $16.00 $22.25 +39% vs 0209
Benefit Systems S.A BFT 5,915 PLN 6,771 PLN +14% vs 0209
Planet Fitness, Inc PLNT $61.34 $66.34 +8% vs 0209
Amer Sports, Inc AS $31.86 $19.17 −40% vs 0209
Acushnet Holdings GOLF $85.03 $44.21 −48% vs 0209
Life Time Group LTH $47.42 $16.00 −66% vs 0209
Hasbro, Inc HAS $121.82 $32.71 −73% vs 0209

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend StocksUndervalued 52-Week Low StocksStocks for 2027: Large Companies Below Fair Value

Try a ready-made strategy

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

🥇 Backtested Best 🏆 Big Names 💎 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 screenerFilter by region, size and sector Compare toolTwo stocks side by side Extrinsic Value Calculator…Free calculator Peter Lynch Fair Value Formula &…Free calculator
Run the numbers yourself: free valuation calculators
DCF CalculatorP/E Ratio CalculatorPEG Ratio CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorIntrinsic ValueIntrinsic vs Extrinsic ValueP/E Ratio by Sector
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.

Winshine Science Co Ltd: fair value per Fair Value Calculator

Cite: Fair Value Calculator (2026). "Winshine Science Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/0209.HK

Frequently asked questions

Is Winshine Science Co Ltd (0209) overvalued or undervalued?
As of Nov 10, 2026, our estimate of fair value is HK$0.9532 versus a price of HK$0.8700, about +10% upside (fairly valued).
What is the fair value of 0209?
Our estimate for Winshine Science Co Ltd is HK$0.9532 (as of Nov 10, 2026), built from audited fundamentals. The current price: HK$0.8700.
What is the quality score of 0209?
Winshine Science Co 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 Winshine Science Co Ltd (0209)?
Our calculated price target is the estimate of HK$0.9532 (as of Nov 10, 2026). Cautious scenario HK$0.7149, optimistic scenario HK$1.19. It is an estimate from revenue and assets compared with similar companies, because none of our valuation models currently carries, not an analyst target.
What is the Winshine Science Co Ltd stock forecast for 2026?
Our estimate puts fair value at HK$0.9532, about +10% upside versus a price of HK$0.8700 (fairly valued). Cautious scenario HK$0.7149, optimistic scenario HK$1.19. The calculation is refreshed regularly with new filings.
What is the revenue of Winshine Science Co Ltd (0209)?
Winshine Science Co Ltd reported trailing-twelve-month revenue of about HK$395M (latest available figure, as of Nov 10, 2026).
What is the intrinsic value of Winshine Science Co Ltd (0209)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Winshine Science Co Ltd it is HK$0.9532 per share (as of Nov 10, 2026), against a price of HK$0.8700.
Is Winshine Science Co Ltd stock overvalued or undervalued in 2026?
As of Nov 10, 2026, 0209 trades below its calculated fair value: price HK$0.8700, fair value HK$0.9532, a gap of about +10% (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 0209?
No. The price is what the market pays today (HK$0.8700); the fair value is what the company's own numbers justify (HK$0.9532). For Winshine Science Co Ltd the two are HK$0.0832 per share apart. That gap is exactly why we show both numbers side by side.
How much is Winshine Science Co Ltd worth?
The market values Winshine Science Co Ltd at about HK$129M (market capitalisation, as of Nov 10, 2026). Per share that is HK$0.8700; our models calculate a fair value of HK$0.9532 per share.
What do the bullish and bearish scenarios say about 0209?
Our models span a range for Winshine Science Co Ltd: cautious scenario HK$0.7149, base HK$0.9532, optimistic HK$1.19 per share (as of Nov 10, 2026, price HK$0.8700). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Winshine Science Co Ltd (0209)?
Balance-sheet figures for Winshine Science Co Ltd (as of Nov 10, 2026): negative equity, so no return on equity and no debt-to-equity ratio. They feed the Quality Score of 33/100, which measures business quality independently of the share price.
How far is 0209 from its 52-week high?
Winshine Science Co Ltd trades at HK$0.8700, about 86% below its 52-week high of HK$6.18 and 123% above the low of HK$0.3900 (as of Nov 10, 2026). Distance from the high says nothing about value: that is what the fair value of HK$0.9532 is for.
Which stocks are comparable to Winshine Science Co Ltd?
From the same area (Consumer Cyclical) we also value Pop Mart International Group, Amer Sports, Inc, Hasbro, Inc, Life Time Group, 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 Winshine Science Co Ltd stock attractive at the current price?
The data as of Nov 10, 2026: price HK$0.8700, calculated fair value HK$0.9532 (+10%), Quality Score 33/100. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
Is it still worth investing in stocks now?
The global stock market currently sits 15.1% above its aggregate fair value. Winshine Science Co Ltd currently trades 9% 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 Winshine Science Co Ltd (0209)?
The closing price on Nov 10, 2026 was HK$0.8700. Our estimate is HK$0.9532, about +10% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Winshine Science Co 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 Winshine Science Co Ltd

How large is the market capitalisation of Winshine Science Co Ltd (0209)?
The market capitalisation of Winshine Science Co Ltd is HK$129M (≈ $16.5M). 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 Winshine Science Co Ltd (0209)?
The price-to-sales ratio of Winshine Science Co Ltd is 0.31 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the net margin of Winshine Science Co Ltd (0209)?
The net margin of Winshine Science Co Ltd is −24.3% (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 EBIT return on assets of Winshine Science Co Ltd (0209)?
On an EBIT basis the return on assets of Winshine Science Co Ltd is −8.6% (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 Winshine Science Co Ltd (0209)?
The operating margin of Winshine Science Co Ltd is −18.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Winshine Science Co Ltd (0209)?
Revenue at Winshine Science Co Ltd is growing +8.2% versus a year earlier (3y avg −23.3%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How much free cash flow does Winshine Science Co Ltd (0209) generate?
The free cash flow of Winshine Science Co Ltd is −HK$21.5M (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Winshine Science Co Ltd (0209) carry?
The net debt of Winshine Science Co Ltd is HK$209M (fiscal year 2025). 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 Winshine Science Co Ltd in the live analysis

One click puts Winshine Science Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.

Watch for free →

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