Fair Value Calculator Fair Value Calculator
EN DE

0825 (0825) Fair Value & Analysis

Consumer Cyclical · Market cap HK$472M

0 0825 0825 · HK
PriceHK$0.2800
Fair ValueHK$0.2500
Upside-10.7%
Quality56/100
Evidence: High Range HK$0.1900 – HK$0.3200

Fair value as of: Jul 2, 2026

From 19 valuation models · updated today

Share price −9.7% over the past month.

Price vs Fair Value (12 months)

HK$0.4000 HK$0.2550 Fair Value HK$0.2500 Jun 2025 Jun 2026

12‑month range HK$0.2550 – HK$0.4000 · fair‑value band HK$0.1900 – HK$0.3200 · the HK$0.2800 price screens above the HK$0.2500 fair value. As of Jul 2, 2026.

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

Analysis

0825 (0825) currently trades at HK$0.2800, while our model-based Fair Value estimate is HK$0.2500 — implying the stock looks roughly 10.7% overvalued today. We read business quality at 56/100 (solid quality), in the Consumer Cyclical 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: high).

Over the trailing twelve months, 0825 generated revenue of HK$1.3B at a net margin of 2.9%. Revenue declined 16.3% year over year. It earns a return on equity of 1.1%. Net debt stands at HK$3.3B. Fundamentals as of Jul 2, 2026

Key figures & financial health

Revenue (TTM) HK$1.3B
Revenue growth (YoY) -16.3%
Net margin 2.9%
Return on equity 1.1%
Free cash flow HK$350M FY2025
P/E ratio 14.0
More key figures
Operating margin 10.8%
EPS (TTM) HK$0.0100
EPS growth (YoY) +393%
Net debt HK$3.3B FY2025

Figures from reported company fundamentals (EODHD) · as of Jul 2, 2026. TTM = trailing twelve months.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

0825 reported revenue of HK$1.2B in FY2025 versus HK$2.2B in FY2021, a compound −14.8%/yr. Reported net income was HK$25.3M in FY2025.

Revenue −14.8%/yr
FY21 HK$2.2B
FY22 HK$1.9B
FY23 HK$1.5B
FY24 HK$1.4B
FY25 HK$1.2B
Net income
FY21 −HK$229M
FY22 −HK$483M
FY23 −HK$321M
FY24 HK$13.3M
FY25 HK$25.3M

Is 0825 fairly valued? → Check now

Similar stocks

6 more Department Stores stocks, each showing price versus our Fair Value estimate (as of Jul 2, 2026).

Stock Price Fair Value vs Fair Value
Aeon Co AONNY $8.05 $4.68 -42%
Falabella S.A FALABELLA 5,686 CLP 8,880 CLP +56%
SM Investments Corporation SVTMF $10.15 $21.80 +115%
Ryohin Keikaku Co RYKKY $11.15 $6.53 -41%
Shoprite Holdings SRGHY $18.32 $18.67 +2%
Marks and Spencer Group MAKSY $9.54 $15.66 +64%

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 0825 (0825) undervalued?
As of Jul 2, 2026, our model estimates a fair value of HK$0.2500 versus a price of HK$0.2800 — about −11% (overvalued). Model-based estimate, not financial advice.
What is the fair value of 0825?
Our model-based fair value for 0825 is HK$0.2500 (as of Jul 2, 2026), built from audited fundamentals. The current price is HK$0.2800.
What is the quality score of 0825?
0825 has a Quality Score of 56/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of 0825 (0825)?
0825 reported trailing-twelve-month revenue of about HK$1.3B (latest available figure, as of Jul 2, 2026).
What is the net profit margin of 0825?
The net profit margin of 0825 is about 2.9%, meaning it keeps roughly 2.9% 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.

Educational research only · not financial advice · no buy/sell recommendation. Model-based estimates are not certainties; their reliability depends on data quality and assumptions.