Fair Value Calculator Fair Value Calculator
EN DE

0381 (0381) Fair Value & Analysis

Consumer Cyclical · Market cap HK$95.7M

0 0381 0381 · HK
PriceHK$0.1010
Fair ValueHK$0.2700
Upside+167.3%
Quality29/100
Evidence: Medium Range HK$0.1600 – HK$0.3900

Fair value as of: Jul 1, 2026

From 10 valuation models · updated today

Share price −7.3% over the past month.

Price vs Fair Value (12 months)

HK$0.6200 HK$0.1000 Fair Value HK$0.2700 Jun 2025 Jun 2026

12‑month range HK$0.1000 – HK$0.6200 · fair‑value band HK$0.1600 – HK$0.3900 · the HK$0.1010 price screens below the HK$0.2700 fair value. As of Jul 1, 2026.

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

Analysis

0381 (0381) currently trades at HK$0.1010, while our model-based Fair Value estimate is HK$0.2700 — implying the stock looks roughly 167.3% undervalued today. We read business quality at 29/100 (below-average quality), in the Consumer Cyclical 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: medium) — always confirm before acting.

Over the trailing twelve months, 0381 generated revenue of HK$301M at a net margin of -40.5%. Revenue declined 60.0% year over year. It earns a return on equity of -30.9%. Net debt stands at HK$102M. Fundamentals as of Jul 1, 2026

Key figures & financial health

Revenue (TTM) HK$301M
Revenue growth (YoY) -60.0%
Net margin -40.5%
Return on equity -30.9%
Free cash flow HK$36.6M FY2025
Operating margin -28.7%
More key figures
EPS (TTM) HK$-0.0100
EPS growth (YoY) -52.7%
Net debt HK$102M FY2025

Figures from reported company fundamentals (EODHD) · as of Jul 1, 2026. TTM = trailing twelve months.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

0381 reported revenue of HK$301M in FY2025 versus HK$324M in FY2021, a compound −1.8%/yr. Reported net income was −HK$122M in FY2025.

Revenue −1.8%/yr
FY21 HK$324M
FY22 HK$421M
FY23 HK$384M
FY24 HK$387M
FY25 HK$301M
Net income
FY21 −HK$227M
FY22 −HK$59.5M
FY23 HK$37.2M
FY24 −HK$84.6M
FY25 −HK$122M

Is 0381 fairly valued? → Check now

Similar stocks

6 more Leisure stocks, each showing price versus our Fair Value estimate (as of Jul 1, 2026).

Stock Price Fair Value vs Fair Value
Oriental Land Co OLCLF $15.65 $9.28 -41%
Pop Mart International Group PMRTY $20.47 $13.71 -33%
ANTA Sports Products Limited ANPDF $9.59 $8.98 -6%
Amer Sports, Inc AS $36.11 $17.45 -52%
BANDAI NAMCO Holdings NCBDY $11.23 $15.86 +41%
Hasbro, Inc HAS $82.29 $72.82 -12%

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

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

Frequently asked questions

Is 0381 (0381) undervalued?
As of Jul 1, 2026, our model estimates a fair value of HK$0.2700 versus a price of HK$0.1010 — about +167% (undervalued). Model-based estimate, not financial advice.
What is the fair value of 0381?
Our model-based fair value for 0381 is HK$0.2700 (as of Jul 1, 2026), built from audited fundamentals. The current price is HK$0.1010.
What is the quality score of 0381?
0381 has a Quality Score of 29/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of 0381 (0381)?
0381 reported trailing-twelve-month revenue of about HK$301M (latest available figure, as of Jul 1, 2026).
What is the net profit margin of 0381?
The net profit margin of 0381 is about -40.5%, meaning it is currently running at a net loss. Based on the latest reported figures.

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.

Educational research only · not financial advice · no buy/sell recommendation. Model-based estimates are not certainties; their reliability depends on data quality and assumptions.