EN DE
Watch Success Universe Group Ltd for free: we tell you when fair value or trend changes.
Data-driven stock valuation

Success Universe Group Ltd (0487) fair value: what the stock is really worth

As of Nov 13, 2026: fair value (intrinsic value) of Success Universe Group Ltd stock HK$0.04, price HK$0.03, upside +3.2%, quality 36 out of 100. Rating: fairly valued. The value is an estimate: none of our valuation models currently carries, it draws on revenue and assets compared with similar companies. Updated daily.

  1. Keep an eye on it?Free in your watchlist: 5 stocks without an account, 10 with one Yes, for free

Consumer Cyclical HK · ISIN BMG8550S1089

SU Success Universe Group Ltd logo Thin data Nov 10, 2026

Success Universe Group Ltd

0487 · HK

The stock is already about fairly priced, weak company and price moving sideways: meets none of the 3 rules.

Get notified free when this changes
Fair value HK$0.0351 · Fairly valued 
Price moving sideways (no uptrend) 
Mixed Growth (revenue YoY +16.3 %/yr in HKD) 
Moderate debt 
Quality 36/100 
Negative free cash flow 
Trails peers (2/9) 
Narrow moat 12/100
Thin data 
Estimate⚠ Thinly traded
Watch Success Universe Group Ltd for free: we tell you when fair value or trend changes. Watch for free

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

69 individual criteria per stock, every one traceable See the method →

Price vs Fair Value

HK$0.2700 HK$0.0320 Fair Value HK$0.0351 Jan 2019 Nov 2026

White line = price, green steps = our fair value per fiscal year. As of Nov 10, 2026.

How to read this chart

60‑month range HK$0.0320 – HK$0.2700 · fair‑value band HK$0.0322 – HK$0.0380 · the HK$0.0340 price screens below the HK$0.0351 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 10, 2026.

Follow Success Universe Group in your weekly email

Every Wednesday you see whether Success Universe Group is on track or worth a review, plus price against fair value. Free, up to 3 stocks.

We send you a confirmation link. Unsubscribe with one click.

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

Company profile

Success Universe Group Limited, an investment holding company, engages in the travel-related and property investment businesses in Hong Kong, Macau, the People's Republic of China, and North America. The company operates through two segments, Travel Business and Property Investment Business.

Show moreShow less

It provides travel-related and administration services; and wholesale and retails airline tickets and tour packages. The company also rents and leases office premises and sells properties. In addition, it manages Ponte 16, an integrated casino-entertainment resort in Macau.

The company was founded in 2003 and is headquartered in Hong Kong, Hong Kong. Success Universe Group Limited is a subsidiary of Silver Rich Macau Development Limited.

Stock analysis

Success Universe Group Ltd (0487) currently trades at HK$0.0340, while our estimate is HK$0.0351, so the stock looks roughly fairly valued today (gap 3.1%).

Show more

Valuation

None of our valuation models currently carries for this company, usually because of losses or heavy investment. The estimate draws on revenue and assets compared with similar companies and is less precise than a model-based fair value.

Scenario range: HK$0.0322 (bear) to HK$0.0380 (bull), the price of HK$0.0340 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.

Quality & growth

The Quality Score stands at 36/100 (below-average quality), in the Consumer Cyclical sector.

Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.

Success Universe Group Ltd reported revenue of HK$59.7M in FY2025 versus HK$151M in FY2021, a compound −20.7%/yr. Reported net income was −HK$410M in FY2025.

Key figures

Market cap HK$168M (≈ $21.3M) Micro · P/S ratio 2.82 · Return on equity −58.8% · Return on assets (EBIT) 0.1% (5-year average) · Operating margin −18.5% · Revenue (TTM) HK$62.8M · Revenue growth (YoY) +10.5% · EPS growth (YoY) +733%.

Competitive moat

Our AI-assisted moat analysis scores the competitive advantage at 12 out of 100 (medium confidence).

What moves the price

The share trades about 72% below its 52-week high and 6% above its 52-week low, currently below its 200-day average.

For context, the median of 10 Consumer Cyclical peers we cover trades at 11% fair-value upside, at 3%, 0487 screens richer than that median.

Fair Value

Bear HK$0.0322 Fair Value HK$0.0351 Bull HK$0.0380
Price HK$0.0340 · Upside +3.2%
Estimate. None of our valuation models currently carries for this company, usually because of losses or heavy investment. The estimate draws on revenue and assets compared with similar companies and is less precise than a model-based fair value.

Quality Score breakdown

Overall quality 36/100

It rates the business: profits, how they develop, real cash, balance sheet, investing and share count.

Profitability 1
How much profit the company makes from its sales and capital
Quality Growth 46
Are margins and returns getting better?
Cashflow 0
Do the profits arrive as real cash?
Financial strength 39
Debt, balance sheet and risk of trouble
Investment 93
Does it invest with discipline instead of growing at any price?
Low Volatility 38
How calm the share price moves, does not count
Price momentum 10
Price momentum of the last 3 to 12 months, does not count
Near the 52-week high 1
Distance to the 52-week high, does not count
New shares 82
Buys back shares or issues new ones?

Open the full quality analysis →

Revenue & earnings trend

Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card. 36/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Profit margin (trend) ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.
40.4% (2021) → −80.8% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed

Watch 0487, get fair value alerts →

Compare Success Universe Group Ltd with another stock

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

Free, no sign-up

Peer Groupⓘ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.Travel Services · 88 stocks

Beats the industry median on 2/8 measures
Overall it trails its industry peers.
Valuation
Quality Score 36 · Bottom 25%
Fair Value upside +3.2% · Below median
Profitability
Return on assets −38.1% · Bottom 25%
Operating margin (12 months) −18.5% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY) 10.5% · Top 25%
Balance sheet
Debt / equity 0.54× · Above median

Valuation Multiplesvs Travel Services median · lower = cheaper

P/B 0.29× · Cheapest 25%
P/S (12 months) 2.67× · Pricier than median

Strength profile in five axes (Snowflake)

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE (fair-value potential)38 · sector 48
FUTURE (revenue growth)53 · sector 5
PAST (return on equity)0 · sector 32
HEALTH (low debt)73 · sector 94
DIVIDEND (yield)0 · sector 40

Context: sector, industry, market

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

Similar stocks

10 more Travel Services stocks, each showing price versus our Fair Value estimate.

Stock Price Fair Value vs Fair Value Compare
Trip.com Group 9961 HK$336.00 HK$683.67 +103% vs 0487
Carnival Corporation CCL $29.23 $37.36 +28% vs 0487
Booking Holdings BKNG $159.58 $184.88 +16% vs 0487
Norwegian Cruise Line Holdings NCLH $17.96 $20.27 +13% vs 0487
Expedia Group EXPE $257.97 $285.77 +11% vs 0487
Airbnb, Inc ABNB $186.78 $205.46 +10% vs 0487
Viking Holdings VIK $89.87 $97.77 +9% vs 0487
MakeMyTrip Limited MMYT $51.19 $34.50 −33% vs 0487
Royal Caribbean Cruises Ltd RCL $323.27 $206.34 −36% vs 0487
Travel + Leisure Co TNL $78.65 $42.12 −46% vs 0487

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend StocksUndervalued 52-Week Low StocksStocks for 2027: Large Companies Below Fair Value

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screenerFilter by region, size and sector Compare toolTwo stocks side by side Average Down CalculatorFree calculator
Run the numbers yourself: free valuation calculators
DCF CalculatorP/E Ratio CalculatorPEG Ratio CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorIntrinsic ValueIntrinsic vs Extrinsic ValueP/E Ratio by Sector
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.

Success Universe Group Ltd: fair value per Fair Value Calculator

Cite: Fair Value Calculator (2026). "Success Universe Group Ltd Fair Value". https://www.fairvalue-calculator.com/stock/0487

Frequently asked questions

Is Success Universe Group Ltd (0487) overvalued or undervalued?
As of Nov 10, 2026, our estimate of fair value is HK$0.0351 versus a price of HK$0.0340, about +3% upside (fairly valued).
What is the fair value of 0487?
Our estimate for Success Universe Group Ltd is HK$0.0351 (as of Nov 10, 2026), built from audited fundamentals. The current price: HK$0.0340.
What is the quality score of 0487?
Success Universe Group Ltd has a Quality Score of 36/100. 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 price target for Success Universe Group Ltd (0487)?
Our calculated price target is the estimate of HK$0.0351 (as of Nov 10, 2026). Cautious scenario HK$0.0322, optimistic scenario HK$0.0380. It is an estimate from revenue and assets compared with similar companies, because none of our valuation models currently carries, not an analyst target.
What is the Success Universe Group Ltd stock forecast for 2026?
Our estimate puts fair value at HK$0.0351, about +3% upside versus a price of HK$0.0340 (fairly valued). Cautious scenario HK$0.0322, optimistic scenario HK$0.0380. The calculation is refreshed regularly with new filings.
What is the revenue of Success Universe Group Ltd (0487)?
Success Universe Group Ltd reported trailing-twelve-month revenue of about HK$62.8M (latest available figure, as of Nov 10, 2026).
What is the intrinsic value of Success Universe Group Ltd (0487)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Success Universe Group Ltd it is HK$0.0351 per share (as of Nov 10, 2026), against a price of HK$0.0340.
Is Success Universe Group Ltd stock overvalued or undervalued in 2026?
As of Nov 10, 2026, 0487 trades below its calculated fair value: price HK$0.0340, fair value HK$0.0351, a gap of about +3% (fairly valued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 0487?
No. The price is what the market pays today (HK$0.0340); the fair value is what the company's own numbers justify (HK$0.0351). For Success Universe Group Ltd the two are HK$0.0011 per share apart. That gap is exactly why we show both numbers side by side.
How much is Success Universe Group Ltd worth?
The market values Success Universe Group Ltd at about HK$168M (market capitalisation, as of Nov 10, 2026). Per share that is HK$0.0340; our models calculate a fair value of HK$0.0351 per share.
What do the bullish and bearish scenarios say about 0487?
Our models span a range for Success Universe Group Ltd: cautious scenario HK$0.0322, base HK$0.0351, optimistic HK$0.0380 per share (as of Nov 10, 2026, price HK$0.0340). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Success Universe Group Ltd (0487)?
Balance-sheet figures for Success Universe Group Ltd (as of Nov 10, 2026): return on equity −58.8%, debt of 0.54 per unit of equity. They feed the Quality Score of 36/100, which measures business quality independently of the share price.
How far is 0487 from its 52-week high?
Success Universe Group Ltd trades at HK$0.0340, about 72% below its 52-week high of HK$0.1230 and 6% above the low of HK$0.0320 (as of Nov 13, 2026). Distance from the high says nothing about value: that is what the fair value of HK$0.0351 is for.
Which stocks are comparable to Success Universe Group Ltd?
From the same area (Consumer Cyclical) we also value Booking Holdings, Airbnb, Inc, Royal Caribbean Cruises Ltd, Viking Holdings, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Success Universe Group Ltd stock attractive at the current price?
The data as of Nov 10, 2026: price HK$0.0340, calculated fair value HK$0.0351 (+3%), Quality Score 36/100. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
Is it still worth investing in stocks now?
The global stock market currently sits 13.9% above its aggregate fair value. Success Universe Group Ltd currently trades 3% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Success Universe Group Ltd (0487)?
The closing price on Nov 13, 2026 was HK$0.0340. Our estimate is HK$0.0351, about +3% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Success Universe Group Ltd right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.

Key figures of Success Universe Group Ltd

How large is the market capitalisation of Success Universe Group Ltd (0487)?
The market capitalisation of Success Universe Group Ltd is HK$168M (≈ $21.3M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Success Universe Group Ltd (0487)?
The price-to-sales ratio of Success Universe Group Ltd is 2.82 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the return on equity of Success Universe Group Ltd (0487)?
The return on equity (ROE) of Success Universe Group Ltd is −58.8% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Success Universe Group Ltd (0487)?
On an EBIT basis the return on assets of Success Universe Group Ltd is 0.1% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Success Universe Group Ltd (0487)?
The operating margin of Success Universe Group Ltd is −18.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Success Universe Group Ltd (0487)?
Revenue at Success Universe Group Ltd is growing +10.5% versus a year earlier. How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Success Universe Group Ltd (0487)?
Earnings per share at Success Universe Group Ltd are growing +733% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Success Universe Group Ltd (0487) generate?
The free cash flow of Success Universe Group Ltd is −HK$49.2M (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Success Universe Group Ltd (0487) carry?
The net debt of Success Universe Group Ltd is HK$408M (fiscal year 2025). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed

Watch Success Universe Group Ltd in the live analysis

One click puts Success Universe Group Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.