EN DE

Wai Kee Holdings (0610) Fair Value & Analysis

Industrials · HK · Market cap HK$658M

WK Wai Kee Holdings 0610 · HK
PriceHK$0.9350
Fair ValueHK$0.6831
Upside-26.9%
Quality56/100
Watch Wai Kee Holdings for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Loss-making · -17.5% net margin
Low debt · generates free cash flow
Mixed vs. peers (4/10)
Narrow moat 13/100
Evidence: Medium Range HK$0.5472 – HK$0.8190 Share as image

Fair value as of: Aug 13, 2026

From 13 valuation models · updated 2 days ago

Fair value updated Aug 13, 2026, revised from HK$0.6909 to HK$0.6831 (−1.1%) since Aug 2, 2026. Share price +6.3% over the past month.

A solid business, but screening 27% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (HK$0.8190). The favourable scenario is already priced in.
  • Solid but not exceptional quality (56/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

HK$4.04 HK$0.5700 Fair Value HK$0.6831 Jun 2020 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$0.5700 – HK$4.04 · fair‑value band HK$0.5472 – HK$0.8190 · the HK$0.9350 price screens above the HK$0.6831 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

Wai Kee Holdings (0610) currently trades at HK$0.9350, while our model-based Fair Value estimate is HK$0.6831, implying the stock looks roughly 26.9% overvalued today. The Quality Score stands at 56/100 (solid quality), in the Industrials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, Wai Kee Holdings generated revenue of HK$13.9B at a net margin of -17.5%. Revenue declined 11.7% year over year. It earns a return on equity of -47.9%. The balance sheet holds a net cash position of HK$2.2B. Fundamentals as of Aug 13, 2026

Our scenario range runs from HK$0.5472 (bear case) to HK$0.8190 (bull case); at HK$0.9350, the current price sits above 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 6% below its 52-week high and 53% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -34% fair-value upside, at -27%, 0610 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$15.14 HK$23.25 HK$35.39 80
Rev-Margin DCF HK$11.23 HK$16.42 HK$23.41 74
ROIC Compounder HK$7.51 HK$8.16 HK$8.71 72
All 13 models by family
DCF Models
FCF DCF HK$15.45 HK$25.01 HK$40.45 38
5Y Revenue Exit HK$11.23 HK$16.46 HK$23.47 39
5Y EBITDA Exit HK$12.38 HK$18.93 HK$27.16 41
10Y Revenue Exit HK$12.50 HK$17.86 HK$26.00 36
10Y EBITDA Exit HK$13.38 HK$19.55 HK$28.93 37
Earnings-Based
EPV HK$7.49 HK$8.10 HK$8.60 59
Multiples
EV/EBIT HK$11.31 HK$14.07 HK$16.83 53
EV/EBITDA HK$11.30 HK$14.06 HK$16.82 54
EV/Revenue HK$8.93 HK$11.47 HK$14.00 43
Asset-Based
NCAV (Graham) HK$1.53 HK$2.06 HK$3.07 50
Growth DCF
Growth DCF HK$15.14 HK$23.25 HK$35.39 80
Rev-Margin DCF HK$11.23 HK$16.42 HK$23.41 74
Economic Profit
ROIC Compounder HK$7.51 HK$8.16 HK$8.71 72

Widest divergence: DCF Models (HK$18.93) versus Asset-Based (HK$2.06). Highest evidence: Growth DCF (80).

Notify me when 0610 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$13.9B
Revenue growth (YoY) -11.7%
Net margin -17.5%
Return on equity -47.9%
Free cash flow HK$886M FY2025
Operating margin 4.5%
More key figures
EPS (TTM) HK$-3.96
EPS growth (YoY) -83.6%
Net cash HK$2.2B FY2025

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

Quality Score breakdown

Overall quality 56/100

Of which business quality 56 · Market factors (momentum, volatility) 67

Profitability 25
Margins and returns on capital today
Quality Growth 40
Are margins and returns improving?
Cashflow 54
Earnings quality: real cash, not paper profit
Fin. Strength 61
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 79
Calm price path (market factor)
Momentum 55
Price trend over the last 3–12 months (market factor)
52W Momentum 73
Distance to the 52-week high (market factor)
Net Issuance 82
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

Wai Kee Holdings Limited, an investment holding company, operates in the construction and infrastructure industries in Hong Kong and the People's Republic of China. It operates through Construction, Sewage Treatment and Steam Fuel; Construction Materials; Quarrying; and Property Development and Investment, Toll Road, Investment and Asset Management segments.

Full company description

Wai Kee Holdings Limited, an investment holding company, operates in the construction and infrastructure industries in Hong Kong and the People's Republic of China. It operates through Construction, Sewage Treatment and Steam Fuel; Construction Materials; Quarrying; and Property Development and Investment, Toll Road, Investment and Asset Management segments. The company engages in the construction of civil engineering and building projects; and operation of sewage treatment and steam fuel plants. It also produces and sells concrete and quarry products; and produces, sells, and lays asphalt. In addition, the company is involved in the provision of financial and transportation services; manufacturing, trading, and delivery of concrete; trading of construction materials; provision of electrical, mechanical, marine, civil, and environmental engineering, as well as fitting out, improvement, and alteration works for buildings; dealing in securities; and advising on securities and asset management. Wai Kee Holdings Limited was founded in 1970 and is headquartered in Tsim Sha Tsui, Hong Kong.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Wai Kee Holdings reported revenue of HK$13.9B in FY2025 versus HK$10.3B in FY2021, a compound +7.9%/yr. Reported net income was −HK$2.4B in FY2025.

Growth Quality 51/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
HK$13.9B
Latest YoY
−3.7%
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.
+3.3%
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.
+11.8%
Avg. growth/yr (27Y) 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.
+6.1%
Revenue +7.9%/yr
FY21 HK$10.3B
FY22 HK$12.6B
FY23 HK$12.7B
FY24 HK$14.5B
FY25 HK$13.9B
Net income
FY21 HK$676M
FY22 −HK$6.8M
FY23 −HK$1.6B
FY24 −HK$3.1B
FY25 −HK$2.4B

0610 screens 27% overvalued. Compare with Larsen & Toubro Limited →

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). "Wai Kee Holdings Fair Value". https://www.fairvalue-calculator.com/stock/0610

Peer Group

Engineering & Construction · 838 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 56 · Above median
Fair Value upside −27% · Below median
Return on assets 3% · Above median
Net margin (TTM) -17% · Bottom 25%
Operating margin (TTM) 5% · Below median
Revenue growth -12% · Below median
Dividend yield (TTM) 13.3% · Top 25%
Debt / equity 0.22× · Higher than median

Valuation Multiples vs Engineering & Construction median · lower = cheaper

P/FCF 0.1× · 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 0 · sector 14
FUTURE 0 · sector 14
PAST 0 · sector 26
HEALTH 89 · sector 94
DIVIDEND 100 · sector 42

VALUE 0: the price sits above our fair-value range.

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 Engineering & Construction stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Larsen & Toubro Limited LT ₹4,020 ₹1,994 -50%
Samsung C&T Corporation 028260 357,500 KRW 261,411 KRW -27%
Hyundai Engineering & Construction Co 000720 113,700 KRW 61,453 KRW -46%
Samsung E&A Co 028050 49,300 KRW 43,624 KRW -12%
Rail Vikas Nigam Limited RVNL ₹230.00 ₹48.92 -79%
Daewoo Engineering & Construction Co 047040 18,400 KRW 6,507 KRW -65%
KEPCO Engineering & Construction Company 052690 99,800 KRW 19,346 KRW -81%
GS Engineering & Construction Corporation 006360 35,200 KRW 23,135 KRW -34%
DL E&C Co 375500 73,500 KRW 148,433 KRW +102%
KEPCO Plant Service & Engineering Co 051600 45,400 KRW 43,924 KRW -3%

Compare Wai Kee Holdings with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 Wai Kee Holdings (0610) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of HK$0.6831 versus a price of HK$0.9350, about −27% (overvalued).
What is the fair value of 0610?
Our model-based fair value for Wai Kee Holdings is HK$0.6831 (as of Aug 13, 2026), built from audited fundamentals. The current price is HK$0.9350.
What is the quality score of 0610?
Wai Kee Holdings has a Quality Score of 56/100. 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 Wai Kee Holdings (0610)?
Wai Kee Holdings reported trailing-twelve-month revenue of about HK$13.9B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 0610?
The net profit margin of Wai Kee Holdings is about -17.5%, 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.

14 days Pro free · no card

Track Wai Kee Holdings 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.