EN DE
Watch Oshidori International Holdings Ltd for free: we tell you when fair value or trend changes.
Data-driven stock valuation

Oshidori International Holdings Ltd (0622) fair value: what the stock is really worth

As of Nov 12, 2026: fair value (intrinsic value) of Oshidori International Holdings Ltd stock HK$0.32, price HK$3.10, that is 89.6% below the price, quality 47 out of 100. Rating: strongly overvalued. Calculated from audited financials with 2 of our 26 valuation models and 37 quality factors, updated daily.

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

Financial Services HK · ISIN BMG6804L1019

OI Oshidori International Holdings Ltd logo Thin data Nov 13, 2026

Oshidori International Holdings Ltd

0622 · HK

Far too expensive (fair value 90% below the price) and weak company, but rising price: meets 1 of 3 rules.

Get notified free when this changes
Rising price (uptrend) 
Low debt 
Quality 47/100 
Mixed Growth (revenue 5y −43.3 %/yr in HKD) 
Moderate moat 47/100 · thin data
Revenue last quarter 22% below a year ago. 
Fair value HK$0.3230 · Strongly overvalued 
Negative free cash flow 
Trails peers (3/9) 
Thin data 
⚠ Dilution
Watch Oshidori International Holdings 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$3.27 HK$0.1060 Fair Value HK$0.3230 Jun 2021 Nov 2026

White line = price, green steps = our fair value per fiscal year. As of Nov 13, 2026.

How to read this chart

60‑month range HK$0.1060 – HK$3.27 · fair‑value band HK$0.2465 – HK$0.4080 · the HK$3.10 price screens above the HK$0.3230 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 13, 2026.

Follow Oshidori International Holdings in your weekly email

Every Wednesday you see whether Oshidori International Holdings 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

Oshidori International Holdings Limited, an investment holding company, provides financial services in Hong Kong. It operates through Financial Services, Tactical and/or Strategical Investments, and Credit and Lending Services segments.

Show moreShow less

The company engages in provision of securities brokerage, margin financing, placing and underwriting, investment advisory, asset management, advising on securities, futures contracts, and corporate finance advisory services, as well as engages in trading and investing securities.

It also provides credit and lending services; invests in financial instruments; and holds yacht and motor vehicles. The company was formerly known as Enerchina Holdings Limited and changed its name to Oshidori International Holdings Limited in April 2019.

Oshidori International Holdings Limited was incorporated in 1991 and is based in North Point, Hong Kong.

Stock analysis

Oshidori International Holdings Ltd (0622) currently trades at HK$3.10, while our model-based Fair Value estimate is HK$0.3230, 90% below the price, so the stock looks overvalued today.

Show more

Valuation

How firm this estimate is: it rests on 2 models at a data quality of 96/100, which puts the data coverage at low.

Scenario range: HK$0.2465 (bear) to HK$0.4080 (bull), the price of HK$3.10 sits above 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 47/100 (below-average quality), in the Financial Services sector.

Mixed Growth: Spin-off in 2014: revenue and profit before it include the divested business. Growth is measured afresh from 2014.

Oshidori International Holdings Ltd reported revenue of HK$53.7M in FY2025 versus −HK$3.2B in FY2021. Reported net income was HK$179M in FY2025.

Key figures

Market cap HK$21.1B (≈ $2.7B) Mid · P/E ratio 51.7 · Return on equity 10.0% · Return on assets (EBIT) −11.6% (5-year average) · Operating margin 17.5% · Revenue (TTM) HK$77.9M · Revenue growth (YoY) −21.9% · EPS growth (YoY) +180%.

Competitive moat

Our AI-assisted moat analysis scores the competitive advantage at 47 out of 100 (low confidence).

What moves the price

The share trades about 5% below its 52-week high and 508% above its 52-week low, currently above its 200-day average.

For context, the median of 10 Financial Services peers we cover trades at −9% fair-value upside, at −90%, 0622 screens richer than that median.

Fair Value models

Bear HK$0.2465 Fair Value HK$0.3230 Bull HK$0.4080
Price HK$3.10 · Downside -89.6%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. 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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds. Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Best data coverage
P/B Multiple HK$0.2900 HK$0.3800 HK$0.4800 55
NCAV (Graham) HK$0.1300 HK$0.2000 HK$0.2500 54
All 2 models by family
Multiples
P/B Multiple HK$0.2900 HK$0.3800 HK$0.4800 55
Asset-Based
NCAV (Graham) HK$0.1300 HK$0.2000 HK$0.2500 54

The fair value above starts from this blend and is adjusted for dilution from new shares.

Open the full fair value analysis →

Quality Score breakdown

Overall quality 47/100

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

Profitability 36
How much profit the company makes from its sales and capital
Quality Growth 52
Are margins and returns getting better?
Cashflow 0
Do the profits arrive as real cash?
Financial strength 75
Debt, balance sheet and risk of trouble
Investment 100
Does it invest with discipline instead of growing at any price?
Low Volatility 50
How calm the share price moves, does not count
Price momentum 85
Price momentum of the last 3 to 12 months, does not count
Near the 52-week high 97
Distance to the 52-week high, does not count
New shares 23
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. 55/100
Spin-off in 2014: revenue and profit before it include the divested business. Growth is measured afresh from 2014.
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
−17.1%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
−43.3%
Start year 2020 (pandemic). Over 10 years: +0.1% a year
Revenue growth 11 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
−0.3%
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
−42.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year−42.7%
Dividend (yield on the price)0.0%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−42.7% vs −23.1%, slowing
Profit margin 2020 to 2025 ⓘ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.353% → 103%
Pace: the 5-year rate starts in 2020 (pandemic)
⚠ Revenue per share shrinking 13.2%/yr over ~10Y (margin trend unclear) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.

0622 screens overvalued: fair value 90% below the price. Compare with Morgan Stanley →

Compare Oshidori International Holdings 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.Capital Markets · 454 stocks

Beats the industry median on 2/8 measures
Overall it trails its industry peers.
Valuation
Quality Score 47 · Below median
Fair Value upside −89.6% · Bottom 25%
Profitability
Return on equity (12 months) 10.0% · Above median
Return on assets 5.5% · Top 25%
Operating margin (12 months) 17.5% · Below median
Growth and dividend
Revenue growth (quarter YoY) −21.9% · Bottom 25%

Valuation Multiplesvs Capital Markets median · lower = cheaper

P/E (12 months) 51.7× · Priciest 25%
P/B 6.77× · Priciest 25%

Strength profile in five axes (Snowflake)

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE (fair-value potential)0 · sector 33
FUTURE (revenue growth)0 · sector 58
PAST (return on equity)40 · sector 32
HEALTH (low debt)100 · sector 94
DIVIDEND (yield)0 · sector 46

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

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 Capital Markets stocks, each showing price versus our Fair Value estimate.

Stock Price Fair Value vs Fair Value Compare
Morgan Stanley MS $190.65 $260.72 +37% vs 0622
The Charles Schwab Corporation SCHW $92.98 $117.60 +26% vs 0622
Guotai Haitong Securities Co 601211 ¥16.08 ¥18.02 +12% vs 0622
Nomura Holdings NMR $9.70 $10.09 +4% vs 0622
The Goldman Sachs Group GS $916.56 $831.46 −9% vs 0622
CITIC Securities Company 600030 ¥25.00 ¥20.42 −18% vs 0622
Robinhood Markets, Inc HOOD $77.86 $47.60 −39% vs 0622
Macquarie Group MQG A$244.17 A$144.90 −41% vs 0622
East Money Information Co 300059 ¥18.29 ¥6.72 −63% vs 0622
Interactive Brokers Group IBKR $81.79 $16.66 −80% vs 0622

Explore undervalued stocks

More undervalued Financial Services 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.

Oshidori International Holdings Ltd: fair value per Fair Value Calculator

Cite: Fair Value Calculator (2026). "Oshidori International Holdings Ltd Fair Value". https://www.fairvalue-calculator.com/stock/0622

Frequently asked questions

Is Oshidori International Holdings Ltd (0622) overvalued or undervalued?
As of Nov 13, 2026, our model estimates a fair value of HK$0.3230 versus a price of HK$3.10, about 90% lower (overvalued).
What is the fair value of 0622?
Our model-based fair value for Oshidori International Holdings Ltd is HK$0.3230 (as of Nov 13, 2026), built from audited fundamentals. The current price: HK$3.10.
What is the quality score of 0622?
Oshidori International Holdings Ltd has a Quality Score of 47/100. 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 Oshidori International Holdings Ltd (0622)?
Our model-based price target is the fair value of HK$0.3230 (as of Nov 13, 2026) from 2 valuation models. Cautious scenario HK$0.2465, optimistic scenario HK$0.4080. It is a calculation from audited fundamentals, not an analyst target.
What is the Oshidori International Holdings Ltd stock forecast for 2026?
Our models put fair value at HK$0.3230, about 90% lower versus a price of HK$3.10 (overvalued). Cautious scenario HK$0.2465, optimistic scenario HK$0.4080. The calculation is refreshed regularly with new filings.
What is the revenue of Oshidori International Holdings Ltd (0622)?
Oshidori International Holdings Ltd reported trailing-twelve-month revenue of about HK$77.9M (latest available figure, as of Nov 13, 2026).
What is the intrinsic value of Oshidori International Holdings Ltd (0622)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Oshidori International Holdings Ltd it is HK$0.3230 per share (as of Nov 13, 2026), against a price of HK$3.10. It is the blended result of 2 valuation models in 2 families (Multiples, Asset-Based).
Is Oshidori International Holdings Ltd stock overvalued or undervalued in 2026?
As of Nov 13, 2026, 0622 trades above its calculated fair value: price HK$3.10, fair value HK$0.3230, a gap of about −90% (overvalued). 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 0622?
No. The price is what the market pays today (HK$3.10); the fair value is what the company's own numbers justify (HK$0.3230). For Oshidori International Holdings Ltd the two are HK$2.78 per share apart. That gap is exactly why we show both numbers side by side.
How much is Oshidori International Holdings Ltd worth?
The market values Oshidori International Holdings Ltd at about HK$21.1B (market capitalisation, as of Nov 13, 2026). Per share that is HK$3.10; our models calculate a fair value of HK$0.3230 per share.
What do the bullish and bearish scenarios say about 0622?
Our models span a range for Oshidori International Holdings Ltd: cautious scenario HK$0.2465, base HK$0.3230, optimistic HK$0.4080 per share (as of Nov 13, 2026, price HK$3.10). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 0622?
Oshidori International Holdings Ltd trades at a price-to-earnings ratio of 51.7 (as of Nov 13, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of HK$0.3230 is built from several models across several years. Other multiples: P/B 6.8.
How solid is the balance sheet of Oshidori International Holdings Ltd (0622)?
Balance-sheet figures for Oshidori International Holdings Ltd (as of Nov 13, 2026): return on equity 10.0%. They feed the Quality Score of 47/100, which measures business quality independently of the share price.
How far is 0622 from its 52-week high?
Oshidori International Holdings Ltd trades at HK$3.10, about 5% below its 52-week high of HK$3.27 and 508% above the low of HK$0.5100 (as of Nov 12, 2026). Distance from the high says nothing about value: that is what the fair value of HK$0.3230 is for.
Which stocks are comparable to Oshidori International Holdings Ltd?
From the same area (Financial Services) we also value Morgan Stanley, The Goldman Sachs Group, The Charles Schwab Corporation, Interactive Brokers Group, 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 Oshidori International Holdings Ltd stock attractive at the current price?
The data as of Nov 13, 2026: price HK$3.10, calculated fair value HK$0.3230 (−90%), Quality Score 47/100, from 2 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 0622 calculated?
We run Oshidori International Holdings Ltd through 2 models from 2 families: Multiples, Asset-Based. Every model gets the same audited fundamentals; the fair value of HK$0.3230 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.9% above its aggregate fair value. Oshidori International Holdings Ltd itself currently trades above fair value. 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 Oshidori International Holdings Ltd (0622)?
The closing price on Nov 12, 2026 was HK$3.10. Our model-based fair value is HK$0.3230, about 90% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Oshidori International Holdings Ltd right now?
The price sits above even our optimistic bull case (HK$0.4080). The favourable scenario is already priced in. Weak quality (47/100) and above fair value at the same time, the margin of safety is missing on both counts. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.

Key figures of Oshidori International Holdings Ltd

How large is the market capitalisation of Oshidori International Holdings Ltd (0622)?
The market capitalisation of Oshidori International Holdings Ltd is HK$21.1B (≈ $2.7B). 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 return on equity of Oshidori International Holdings Ltd (0622)?
The return on equity (ROE) of Oshidori International Holdings Ltd is 10.0% (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 Oshidori International Holdings Ltd (0622)?
On an EBIT basis the return on assets of Oshidori International Holdings Ltd is −11.6% (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 Oshidori International Holdings Ltd (0622)?
The operating margin of Oshidori International Holdings Ltd is 17.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Oshidori International Holdings Ltd (0622)?
Revenue at Oshidori International Holdings Ltd is growing −21.9% versus a year earlier (3y avg −17.1%). 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 Oshidori International Holdings Ltd (0622)?
Earnings per share at Oshidori International Holdings Ltd are growing +180% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Oshidori International Holdings Ltd (0622) generate?
The free cash flow of Oshidori International Holdings Ltd is −HK$210M (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net cash does Oshidori International Holdings Ltd (0622) hold?
Oshidori International Holdings Ltd holds more cash than debt, HK$346M net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed

Watch Oshidori International Holdings Ltd in the live analysis

One click puts Oshidori International Holdings 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.