EN DE

Nanyang Holdings (0212) Fair Value & Analysis

Real Estate · HK · Market cap HK$951M

NH Nanyang Holdings 0212 · HK
PriceHK$28.52
Fair ValueHK$35.89
Upside+25.8%
Quality60/100
Watch Nanyang Holdings for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Loss-making · -17.5% net margin
generates free cash flow
2.59% dividend yield
Ranks above peers (6/10)
Narrow moat 39/100
Evidence: High Range HK$22.82 – HK$53.16 Share as image

Fair value as of: Aug 13, 2026

From 13 valuation models · updated 2 days ago

Share price +0.8% over the past month.

A solid business, screening 26% undervalued on our models.

What matters now

  • Solid quality (60/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (HK$22.82 to HK$53.16) leaves room in how you read the outcome.
  • As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

HK$38.33 HK$21.90 Fair Value HK$35.89 Mar 2021 Aug 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$21.90 – HK$38.33 · fair‑value band HK$22.82 – HK$53.16 · the HK$28.52 price screens below the HK$35.89 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

Nanyang Holdings (0212) currently trades at HK$28.52, while our model-based Fair Value estimate is HK$35.89, implying the stock looks roughly 25.8% undervalued today. The Quality Score stands at 60/100 (solid quality), in the Real Estate sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Nanyang Holdings generated revenue of HK$286M at a net margin of -17.5%. Revenue grew 60.1% year over year. It earns a return on equity of -1.1%. The balance sheet holds a net cash position of HK$259M. Fundamentals as of Aug 13, 2026

Our scenario range runs from HK$22.82 (bear case) to HK$53.16 (bull case); at HK$28.52, the current price sits within 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 8% below its 52-week high and 19% above its 52-week low, currently below its 200-day average. For context, the median of 10 Real Estate peers we cover trades at 15% fair-value upside, at 26%, 0212 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted 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.

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
Growth DCF HK$9.13 HK$9.66 HK$10.33 72
Gordon GGM HK$8.55 HK$15.40 HK$21.20 70
Rev-Margin DCF HK$22.37 HK$34.60 HK$48.76 67
All 13 models by family
DCF Models
FCF DCF HK$9.12 HK$9.74 HK$10.58 38
5Y Revenue Exit HK$22.37 HK$35.03 HK$51.76 39
5Y EBITDA Exit HK$31.79 HK$52.90 HK$78.22 41
10Y Revenue Exit HK$16.24 HK$25.81 HK$39.52 36
10Y EBITDA Exit HK$22.40 HK$37.23 HK$58.22 37
Dividend Discount
Gordon GGM HK$8.55 HK$15.40 HK$21.20 70
DDM Multi-Stage HK$8.55 HK$13.74 HK$16.45 61
Multiples
EV/EBIT HK$62.84 HK$81.17 HK$99.51 53
EV/EBITDA HK$51.51 HK$66.07 HK$80.63 54
EV/Revenue HK$32.23 HK$42.69 HK$53.14 43
Asset-Based
NCAV (Graham) HK$67.69 HK$90.70 HK$135.37 50
Growth DCF
Growth DCF HK$9.13 HK$9.66 HK$10.33 72
Rev-Margin DCF HK$22.37 HK$34.60 HK$48.76 67

Widest divergence: Asset-Based (HK$90.70) versus Growth DCF (HK$9.66). Highest evidence: Growth DCF (72).

Notify me when 0212 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) HK$286M
Revenue growth (YoY) +60.1%
Net margin -17.5%
Return on equity -1.1%
Free cash flow HK$4.6M FY2025
Operating margin 68.9%
More key figures
EPS (TTM) HK$0.8100
Dividend yield 2.6%
EPS growth (YoY) -41.4%
Net cash HK$259M FY2025

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

Quality Score breakdown

Overall quality 60/100

Of which business quality 56 · Market factors (momentum, volatility) 62

Profitability 7
Margins and returns on capital today
Quality Growth 45
Are margins and returns improving?
Cashflow 49
Earnings quality: real cash, not paper profit
Fin. Strength 80
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 94
Calm price path (market factor)
Momentum 43
Price trend over the last 3–12 months (market factor)
52W Momentum 58
Distance to the 52-week high (market factor)
Net Issuance 82
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.

About the company

Nanyang Holdings Limited, an investment holding company, engages in the property investment and trading businesses in Hong Kong, the United States, Europe, Taiwan, and internationally. The company operates through two segments: Real Estate and Financial Investments.

Full company description

Nanyang Holdings Limited, an investment holding company, engages in the property investment and trading businesses in Hong Kong, the United States, Europe, Taiwan, and internationally. The company operates through two segments: Real Estate and Financial Investments. It is involved in and leasing industrial/office premises; and property investment and holding activities, as well as holds and trades in investment securities. The company was founded in 1947 and is based in Central, Hong Kong.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Nanyang Holdings reported revenue of HK$169M in FY2025 versus HK$169M in FY2021, a compound +0.1%/yr. Reported net income was −HK$50.0M in FY2025.

Growth Quality 10/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
HK$169M
Latest YoY
−15.3%
Avg. 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.
+0.9%
Avg. 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.
−1.6%
Avg. 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.
+7.4%
Revenue +0.1%/yr
FY21 HK$169M
FY22 HK$165M
FY23 HK$196M
FY24 HK$200M
FY25 HK$169M
Net income
FY21 HK$191M
FY22 HK$12.3M
FY23 HK$49.0M
FY24 −HK$147M
FY25 −HK$50.0M

Watch 0212: get an alert when its fair value changes →

Share or link this analysis
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). "Nanyang Holdings Fair Value". https://www.fairvalue-calculator.com/stock/0212

Peer Group

Real Estate Services · 528 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 59 · Above median
Fair Value upside +26% · Above median
Return on assets 3% · Above median
Net margin (TTM) -18% · Bottom 25%
Operating margin (TTM) 69% · Top 25%
Revenue growth 60% · Top 25%
Dividend yield (TTM) 2.6% · Below median

Valuation Multiples vs Real Estate Services median · lower = cheaper

P/S (TTM) 0.42× · Cheaper than 75% of peers
P/FCF 26.4× · Pricier than 75% of peers

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.

VALUE 68 · sector 34
FUTURE 100 · sector 10
PAST 0 · sector 16
HEALTH 0 · sector 85
DIVIDEND 52 · sector 59

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

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

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

Stock Price Fair Value vs Fair Value
Plaza S.A MALLPLAZA 3,989 CLP 4,571 CLP +15%
PT Solusi Tunas Pratama Tbk SUPR 43,850 IDR 15,049 IDR -66%
Cencosud Shopping S.A CENCOMALLS 2,412 CLP 2,976 CLP +23%
PT Sarana Menara Nusantara Tbk. owns and TOWR 392.00 IDR 1,012 IDR +158%
PT Metropolitan Kentjana Tbk MKPI 22,000 IDR 19,160 IDR -13%
PT Bangun Kosambi Sukses Tbk, CBDK 3,610 IDR 3,464 IDR -4%
IRSA Inversiones y Representaciones Sociedad Anónima, IRSA 2,495 ARS 2,990 ARS +20%
PT Plaza Indonesia Realty Tbk PLIN 2,510 IDR 2,698 IDR +7%
PT MNC Tourism Indonesia Tbk, KPIG 74.00 IDR 122.12 IDR +65%
PT Indonesian Paradise Property Tbk INPP 770.00 IDR 291.52 IDR -62%

Compare Nanyang Holdings with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Real Estate stocks →

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

Frequently asked questions

Is Nanyang Holdings (0212) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of HK$35.89 versus a price of HK$28.52, about +26% (undervalued).
What is the fair value of 0212?
Our model-based fair value for Nanyang Holdings is HK$35.89 (as of Aug 13, 2026), built from audited fundamentals. The current price is HK$28.52.
What is the quality score of 0212?
Nanyang Holdings has a Quality Score of 60/100. 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 revenue of Nanyang Holdings (0212)?
Nanyang Holdings reported trailing-twelve-month revenue of about HK$286M (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 0212?
The net profit margin of Nanyang Holdings is about -17.5%, meaning it is currently running at a net loss. Based on the latest reported figures.
Does Nanyang Holdings pay a dividend?
Nanyang Holdings currently shows a dividend yield of about 2.59% relative to its recent price (as of Aug 13, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Nanyang Holdings and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.