Fair Value Calculator Fair Value Calculator
EN DE

0413 (0413) Fair Value & Analysis

Consumer Cyclical · Market cap HK$338M

0 0413 0413 · HK
PriceHK$0.0260
Fair ValueHK$0.0269
Upside+3.3%
Quality38/100
Evidence: Low Range HK$0.0261 – HK$0.0279

Fair value as of: Jul 1, 2026

From 3 valuation models · updated today

Share price −7.1% over the past month.

Price vs Fair Value (12 months)

HK$0.0400 HK$0.0200 Fair Value HK$0.0269 Jun 2025 Jun 2026

12‑month range HK$0.0200 – HK$0.0400 · fair‑value band HK$0.0261 – HK$0.0279 · the HK$0.0260 price screens below the HK$0.0269 fair value. As of Jul 1, 2026.

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

Analysis

0413 (0413) currently trades at HK$0.0260, while our model-based Fair Value estimate is HK$0.0269 — implying the stock looks roughly 3.3% undervalued today. We read business quality at 38/100 (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: low) — always confirm before acting.

Over the trailing twelve months, 0413 generated revenue of HK$2.2B at a net margin of -66.5%. Revenue declined 37.6% year over year. It earns a return on equity of -26.5%. Net debt stands at HK$3.3B. Fundamentals as of Jul 1, 2026

Key figures & financial health

Revenue (TTM) HK$2.2B
Revenue growth (YoY) -37.6%
Net margin -66.5%
Return on equity -26.5%
Free cash flow −HK$136M FY2025
Operating margin -14.4%
More key figures
EPS (TTM) HK$-0.0100
EPS growth (YoY) +68.6%
Net debt HK$3.3B FY2025

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

0413 reported revenue of HK$2.2B in FY2025 versus HK$4.7B in FY2021, a compound −17.6%/yr. Reported net income was −HK$1.4B in FY2025.

Revenue −17.6%/yr
FY21 HK$4.7B
FY22 HK$3.8B
FY23 HK$2.9B
FY24 HK$3.2B
FY25 HK$2.2B
Net income
FY21 HK$30.9M
FY22 HK$74.7M
FY23 −HK$31.8M
FY24 HK$696K
FY25 −HK$1.4B

Is 0413 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 $10.20 -35%
Pop Mart International Group PMRTY $20.47 $13.71 -33%
ANTA Sports Products Limited ANPDF $9.10 $18.76 +106%
Amer Sports, Inc AS $35.41 $19.60 -45%
BANDAI NAMCO Holdings NCBDY $11.23 $15.86 +41%
Hasbro, Inc HAS $84.39 $83.11 -2%

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 0413 (0413) undervalued?
As of Jul 1, 2026, our model estimates a fair value of HK$0.0269 versus a price of HK$0.0260 — about +3% (undervalued). Model-based estimate, not financial advice.
What is the fair value of 0413?
Our model-based fair value for 0413 is HK$0.0269 (as of Jul 1, 2026), built from audited fundamentals. The current price is HK$0.0260.
What is the quality score of 0413?
0413 has a Quality Score of 38/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of 0413 (0413)?
0413 reported trailing-twelve-month revenue of about HK$2.2B (latest available figure, as of Jul 1, 2026).
What is the net profit margin of 0413?
The net profit margin of 0413 is about -66.5%, 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.