EN DE

Tomson Group (0258) Fair Value & Analysis

Real Estate · HK · Market cap HK$4.6B

TG Tomson Group 0258 · HK
PriceHK$2.10
Fair ValueHK$5.70
Upside+171.4%
Quality64/100
Watch Tomson Group for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Highly profitable · 26.9% net margin
Low debt · generates free cash flow
6.75% dividend yield
Ranks above peers (14/14)
Moderate moat 64/100
Evidence: High Range HK$4.06 – HK$7.33 Share as image

Fair value as of: Aug 2, 2026

From 16 valuation models · updated 9 days ago

Fair value updated Aug 2, 2026, revised from HK$5.10 to HK$5.70 (+11.8%) since Jul 1, 2026. Share price −2.3% over the past month.

A solid business, screening 171% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (HK$4.06). The market is more pessimistic than our downside scenario.
  • Solid quality (64/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (HK$4.06 to HK$7.33) 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$3.38 HK$1.09 Fair Value HK$5.70 Dec 2020 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 2, 2026.

How to read this chart

60‑month range HK$1.09 – HK$3.38 · fair‑value band HK$4.06 – HK$7.33 · the HK$2.10 price screens below the HK$5.70 fair value. Dashed = 300-day average. As of Aug 2, 2026.

Full chart & analysis →

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

Analysis

Tomson Group (0258) currently trades at HK$2.10, while our model-based Fair Value estimate is HK$5.70, implying the stock looks roughly 171.4% undervalued today. The Quality Score stands at 64/100 (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, Tomson Group generated revenue of HK$2.9B at a net margin of 26.9%. Revenue grew 11.9% year over year. It earns a return on equity of 6.3%. The balance sheet holds a net cash position of HK$957M. Fundamentals as of Aug 2, 2026

Our scenario range runs from HK$4.06 (bear case) to HK$7.33 (bull case); at HK$2.10, the current price sits below 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 39% below its 52-week high and 7% above its 52-week low, currently below its 200-day average. For context, the median of 10 Real Estate peers we cover trades at -30% fair-value upside, at 171%, 0258 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$8.17 HK$13.96 HK$25.27 80
Residual Income HK$4.48 HK$4.57 HK$4.52 76
Rev-Margin DCF HK$7.98 HK$15.45 HK$27.07 74
All 16 models by family
DCF Models
FCF DCF HK$8.64 HK$12.81 HK$25.80 38
5Y Revenue Exit HK$7.98 HK$13.71 HK$25.33 39
5Y EBITDA Exit HK$10.32 HK$18.59 HK$34.30 41
10Y Revenue Exit HK$7.89 HK$16.08 HK$23.26 36
10Y EBITDA Exit HK$9.80 HK$20.73 HK$41.49 37
Dividend Discount
Gordon GGM HK$0.1700 HK$0.3400 HK$0.5200 70
DDM Multi-Stage HK$0.1700 HK$0.3000 HK$0.3600 61
Multiples
P/S Multiple HK$4.47 HK$5.95 HK$7.44 58
P/B Multiple HK$4.47 HK$5.95 HK$7.44 55
EV/EBIT HK$13.80 HK$18.10 HK$22.39 53
EV/EBITDA HK$11.02 HK$14.38 HK$17.74 54
EV/Revenue HK$7.30 HK$10.03 HK$12.76 43
Asset-Based
NCAV (Graham) HK$2.90 HK$3.89 HK$5.80 50
Growth DCF
Growth DCF HK$8.17 HK$13.96 HK$25.27 80
Rev-Margin DCF HK$7.98 HK$15.45 HK$27.07 74
Economic Profit
Residual Income HK$4.48 HK$4.57 HK$4.52 76

Widest divergence: DCF Models (HK$16.08) versus Dividend Discount (HK$0.3000). Highest evidence: Growth DCF (80).

Notify me when 0258 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$2.9B
Revenue growth (YoY) +11.9%
Net margin 26.9%
Return on equity 6.3%
Free cash flow HK$1.1B FY2025
P/E ratio 5.7
More key figures
Operating margin 34.8%
EPS (TTM) HK$0.3600
Dividend yield 6.8%
EPS growth (YoY) -88.1%
Net cash HK$957M FY2025

Figures from reported company fundamentals · as of Aug 2, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 64/100

Of which business quality 64 · Market factors (momentum, volatility) 35

Profitability 37
Margins and returns on capital today
Quality Growth 55
Are margins and returns improving?
Cashflow 90
Earnings quality: real cash, not paper profit
Fin. Strength 78
Balance sheet, leverage, solvency risk
Investment 84
Disciplined investing over empire-building
Low Volatility 85
Calm price path (market factor)
Momentum 19
Price trend over the last 3–12 months (market factor)
52W Momentum 5
Distance to the 52-week high (market factor)
Net Issuance 37
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

Tomson Group Limited, an investment holding company, engages in the property development and investment, hospitality and leisure, securities trading, and media and entertainment investment and operation businesses in Hong Kong, Macau, and Mainland China.

Full company description

Tomson Group Limited, an investment holding company, engages in the property development and investment, hospitality and leisure, securities trading, and media and entertainment investment and operation businesses in Hong Kong, Macau, and Mainland China. The company develops residential, commercial, and industrial properties; and offers property management services. It also operates golf course and clubs. In addition, the company engages in investment in live entertainment shows; provision of property, secretarial, and administrative services; film distribution business; and trademark and property holding activities. The company was incorporated in 1990 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

Tomson Group reported revenue of HK$2.9B in FY2025 versus HK$942M in FY2021, a compound +32.9%/yr. Reported net income was HK$791M in FY2025, compounding +29.3%/yr from FY2021.

Growth Quality 87/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
HK$2.9B
Latest YoY
+646.0%
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.
+70.2%
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.
+20.3%
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.
+5.6%
Revenue +32.9%/yr
FY21 HK$942M
FY22 HK$596M
FY23 HK$514M
FY24 HK$394M
FY25 HK$2.9B
Net income +29.3%/yr
FY21 HK$283M
FY22 HK$17.2M
FY23 HK$42.7M
FY24 HK$177M
FY25 HK$791M
Character of growth · EPS growth decomposed (2014-2025) −7.4 % p.a.
Revenue per share −10.1 pp

of which total revenue −7.1 pp · buybacks/dilution −3.0 pp

EBIT margin +5.9 pp
Tax rate −2.0 pp
Residual (interest, one-offs) −1.2 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

Watch 0258: 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). "Tomson Group Fair Value". https://www.fairvalue-calculator.com/stock/0258

Peer Group

Real Estate - Diversified · 137 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 65 · Top 25%
Fair Value upside +171% · Top 25%
Return on equity (TTM) 6% · Above median
Return on assets 5% · Top 25%
Net margin (TTM) 27% · Above median
Operating margin (TTM) 35% · Above median
Revenue growth 12% · Above median
Dividend yield (TTM) 6.8% · Top 25%
Debt / equity 0.02× · Lower than 75% of peers

Valuation Multiples vs Real Estate - Diversified median · lower = cheaper

P/E (TTM) 5.7× · Cheaper than 75% of peers
P/B 0.35× · Cheaper than median
P/S (TTM) 1.57× · Cheaper than median
P/FCF 0.5× · Cheaper than median
EV/EBITDA 1.4× · Cheaper 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 100 · sector 46
FUTURE 60 · sector 32
PAST 25 · sector 17
HEALTH 99 · sector 75
DIVIDEND 100 · sector 45

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 - Diversified stocks, each showing price versus our Fair Value estimate (as of Aug 2, 2026).

Compare Tomson Group 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 Tomson Group (0258) overvalued or undervalued?
As of Aug 2, 2026, our model estimates a fair value of HK$5.70 versus a price of HK$2.10, about +171% (undervalued).
What is the fair value of 0258?
Our model-based fair value for Tomson Group is HK$5.70 (as of Aug 2, 2026), built from audited fundamentals. The current price is HK$2.10.
What is the quality score of 0258?
Tomson Group has a Quality Score of 64/100. 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 Tomson Group (0258)?
Tomson Group reported trailing-twelve-month revenue of about HK$2.9B (latest available figure, as of Aug 2, 2026).
What is the net profit margin of 0258?
The net profit margin of Tomson Group is about 26.9%, meaning it keeps roughly 26.9% of revenue as net income. Based on the latest reported figures.
Does Tomson Group pay a dividend?
Tomson Group currently shows a dividend yield of about 6.75% relative to its recent price (as of Aug 2, 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 Tomson Group 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.