EN DE

Minth Group (0425) Fair Value & Analysis

Consumer Cyclical · HK · Market cap HK$30.9B

MG Minth Group 0425 · HK
PriceHK$28.10
Fair ValueHK$34.77
Upside+23.8%
Quality58/100
Watch Minth Group for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 10.5% net margin
Low debt · generates free cash flow
Ranks above peers (13/15)
Moderate moat 45/100
Evidence: High Range HK$25.35 – HK$44.20 Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated 2 days ago

Fair value updated Aug 13, 2026, revised from HK$46.14 to HK$34.77 (−24.6%) since Aug 2, 2026. Share price +4.0% over the past month.

A solid business, screening 24% undervalued on our models.

What matters now

  • Solid quality (58/100) at a price below fair value, the discount is the argument here, not the business quality.
  • Our model range runs from HK$25.35 (bear) to HK$44.20 (bull), base HK$34.77. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 58/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

HK$46.30 HK$9.77 Fair Value HK$34.77 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$9.77 – HK$46.30 · fair‑value band HK$25.35 – HK$44.20 · the HK$28.10 price screens below the HK$34.77 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

Minth Group (0425) currently trades at HK$28.10, while our model-based Fair Value estimate is HK$34.77, implying the stock looks roughly 23.8% undervalued today. The Quality Score stands at 58/100 (solid 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: high), always confirm before acting.

Over the trailing twelve months, Minth Group generated revenue of HK$25.7B at a net margin of 10.5%. Revenue grew 11.6% year over year. It earns a return on equity of 12.1%. Net debt stands at HK$4.6B. Fundamentals as of Aug 13, 2026

Our scenario range runs from HK$25.35 (bear case) to HK$44.20 (bull case); at HK$28.10, 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 last reported earnings sit well below what analysts expect (earnings in transition, for example after write-downs or an earnings dip); whether the stock is cheap or expensive hinges on the expected recovery actually arriving. Read the fair value with that caveat. The share trades about 40% below its 52-week high and 27% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -52% fair-value upside, at 24%, 0425 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$35.75 HK$64.34 HK$115.43 80
Residual Income HK$18.30 HK$21.41 HK$44.12 76
Rev-Margin DCF HK$26.09 HK$43.18 HK$66.56 74
All 26 models by family
DCF Models
FCF DCF HK$36.48 HK$67.01 HK$130.32 38
Owner Earnings HK$32.46 HK$61.25 HK$115.09 31
5Y Revenue Exit HK$26.09 HK$43.63 HK$67.87 39
5Y EBITDA Exit HK$35.80 HK$64.75 HK$102.49 41
5Y P/E Exit HK$37.97 HK$69.47 HK$107.18 38
10Y Revenue Exit HK$28.54 HK$46.91 HK$76.29 36
10Y EBITDA Exit HK$35.80 HK$62.87 HK$106.83 37
10Y P/E Exit HK$37.27 HK$66.44 HK$110.97 35
Earnings-Based
Graham-Dodd HK$15.63 HK$86.16 HK$119.56 54
Lynch FV HK$24.00 HK$34.29 HK$44.58 50
PEG = 1.0 HK$24.00 HK$34.29 HK$44.58 46
EPV HK$21.40 HK$24.49 HK$27.19 59
Dividend Discount
Gordon GGM HK$3.52 HK$7.31 HK$11.60 70
DDM Multi-Stage HK$3.52 HK$6.17 HK$7.68 61
Multiples
P/E Multiple HK$37.92 HK$50.56 HK$63.20 63
P/S Multiple HK$19.77 HK$26.37 HK$32.96 58
P/B Multiple HK$29.30 HK$39.07 HK$48.84 55
EV/EBIT HK$35.20 HK$45.97 HK$56.75 53
EV/EBITDA HK$37.48 HK$49.02 HK$60.55 54
EV/Revenue HK$21.33 HK$29.24 HK$37.15 43
Asset-Based
NCAV (Graham) HK$10.04 HK$13.45 HK$20.07 50
Growth DCF
Growth DCF HK$35.75 HK$64.34 HK$115.43 80
Rev-Margin DCF HK$26.09 HK$43.18 HK$66.56 74
Economic Profit
Residual Income HK$18.30 HK$21.41 HK$44.12 76
ROIC Compounder HK$22.27 HK$30.18 HK$37.45 72
Growth Earnings
Growth-Adj P/E HK$35.66 HK$50.95 HK$66.23 68

Widest divergence: DCF Models (HK$62.87) versus Dividend Discount (HK$6.17). Highest evidence: Growth DCF (80).

Notify me when 0425 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$25.7B
Revenue growth (YoY) +11.6%
Net margin 10.5%
Return on equity 12.1%
Free cash flow HK$2.8B FY2025
P/E ratio 9.9 as of Jul 1, 2026
More key figures
Operating margin 10.4%
EPS (TTM) HK$1.11
EPS growth (YoY) +10.8%
Net debt HK$4.6B FY2025

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

Quality Score breakdown

Overall quality 58/100

Of which business quality 58 · Market factors (momentum, volatility) 25

Profitability 43
Margins and returns on capital today
Quality Growth 52
Are margins and returns improving?
Cashflow 61
Earnings quality: real cash, not paper profit
Fin. Strength 63
Balance sheet, leverage, solvency risk
Investment 57
Disciplined investing over empire-building
Low Volatility 25
Calm price path (market factor)
Momentum 21
Price trend over the last 3–12 months (market factor)
52W Momentum 32
Distance to the 52-week high (market factor)
Net Issuance 76
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

Minth Group Limited, an investment holding company, designs, develops, manufactures, processes, and sells automobile body parts and moulds of passenger cars.

Full company description

Minth Group Limited, an investment holding company, designs, develops, manufactures, processes, and sells automobile body parts and moulds of passenger cars. The company manufactures, develops, and sells motor systems for electric vehicles, as well as metal molds, automobile body parts; automobile body parts manufacturing equipment, automation machines, software, production lines, and automobile drives; and offers bookkeeping services. It also engages in the import and export trading, wholesale of packaging materials, logistics, and technology import activities; manufacture and sale of electrical and electronic equipment; production, operation trading, and import and export trade of deformed aluminum alloys, aluminum profiles, and aluminum extrusion moulds; and research, design, development, sales, import, and export of robots. In addition, the company provides automobile glass, light metals casting, customer, research and market development, general business, business management, nursery, internet information, trading, technology service and development, market development, non-ferrous metal smelting, power supply, engineering, management and technical consulting, properties services management, retail sales, and consulting services, as well as act as an agent for sales of automobile body parts and purchase of raw materials. Further, it involved in the design and production of civil aircraft parts; manufacturing of photovoltaic panels; research, development, manufacturing, sales, and after-sales service of energy vehicle drive systems and parts; and manufacture of other parts and accessories for motor vehicles. The company operates in the People's Republic of China, the United States, Japan, Thailand, Germany, Serbia, Mexico, the United Kingdom, the Republic of Korea, France, the Czech Republic, Canada, and Poland. Minth Group Limited was incorporated in 2005 and is headquartered in Taipei City, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Minth Group reported revenue of HK$25.7B in FY2025 versus HK$13.9B in FY2021, a compound +16.6%/yr. Reported net income was HK$2.7B in FY2025, compounding +15.8%/yr from FY2021.

Growth Quality 100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
HK$25.7B
Latest YoY
+11.2%
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.
+14.1%
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.
+15.6%
Avg. growth/yr (21Y) 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.
+21.1%
Revenue +16.6%/yr
FY21 HK$13.9B
FY22 HK$17.3B
FY23 HK$20.5B
FY24 HK$23.1B
FY25 HK$25.7B
Net income +15.8%/yr
FY21 HK$1.5B
FY22 HK$1.5B
FY23 HK$1.9B
FY24 HK$2.3B
FY25 HK$2.7B
Character of growth · EPS growth decomposed (2014-2025) +5.6 % p.a.
Revenue per share +12.3 pp

of which total revenue +12.7 pp · buybacks/dilution −0.4 pp

EBIT margin −4.9 pp
Tax rate +0.0 pp
Residual (interest, one-offs) −1.8 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 0425: 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). "Minth Group Fair Value". https://www.fairvalue-calculator.com/stock/0425

Peer Group

Auto Parts · 642 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 58 · Above median
Fair Value upside +24% · Above median
Return on equity (TTM) 12% · Top 25%
Return on assets 4% · Above median
Net margin (TTM) 10% · Top 25%
Operating margin (TTM) 10% · Above median
Revenue growth 12% · Above median
Dividend yield (TTM) 1.4% · Below median
Debt / equity 0.08× · Lower than median

Valuation Multiples vs Auto Parts median · lower = cheaper

P/E (TTM) 9.9× · Cheaper than 75% of peers
P/B 1.32× · Cheaper than median
P/S (TTM) 1.20× · Pricier than median
P/FCF 1.4× · Cheaper than median
EV/EBITDA 6.2× · Cheaper than median
PEG 0.45× · 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 65 · sector 16
FUTURE 58 · sector 23
PAST 49 · sector 26
HEALTH 96 · sector 95
DIVIDEND 29 · sector 34

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 Auto Parts stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Hyundai Mobis Co 012330 511,000 KRW 643,909 KRW +26%
Magna International Inc MGAN 1,122 MXN 1,142 MXN +2%
Samvardhana Motherson International Limited MOTHERSON ₹169.50 ₹80.63 -52%
Bosch Limited BOSCHLTD ₹46,750 ₹13,061 -72%
Bharat Forge Limited BHARATFORG ₹2,082 ₹393.20 -81%
Uno Minda Limited UNOMINDA ₹1,232 ₹426.57 -65%
Schaeffler India Limited SCHAEFFLER ₹4,126 ₹1,412 -66%
Hankook Tire & Technology Co 161390 71,500 KRW 196,479 KRW +175%
Sona BLW Precision Forgings Limited SONACOMS ₹799.90 ₹207.06 -74%
Balkrishna Industries Limited BALKRISIND ₹2,497 ₹1,211 -51%

Compare Minth Group with another stock

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

Free, no sign-up

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 StocksUndervalued Dividend Stocks

Frequently asked questions

Is Minth Group (0425) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of HK$34.77 versus a price of HK$28.10, about +24% (undervalued).
What is the fair value of 0425?
Our model-based fair value for Minth Group is HK$34.77 (as of Aug 13, 2026), built from audited fundamentals. The current price is HK$28.10.
What is the quality score of 0425?
Minth Group has a Quality Score of 58/100. 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 Minth Group (0425)?
Minth Group reported trailing-twelve-month revenue of about HK$25.7B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 0425?
The net profit margin of Minth Group is about 10.5%, meaning it keeps roughly 10.5% of revenue as net income. 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.

14 days Pro free · no card

Track Minth 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.