EN DE

Convenience Retail Asia Limited (0831) Fair Value & Analysis

Consumer Defensive · HK · Market cap HK$266M

CR Convenience Retail Asia Limited 0831 · HK
PriceHK$0.3750
Fair ValueHK$0.9100
Upside+142.7%
Quality64/100
Watch Convenience Retail Asia Limited for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 2.3% net margin
generates free cash flow
11.59% dividend yield
Ranks above peers (8/13)
Narrow moat 25/100
Evidence: High Range HK$0.6800 – HK$1.13 Share as image

Fair value as of: Aug 13, 2026

From 22 valuation models · updated 2 days ago

Share price +5.6% over the past month.

A solid business, screening 143% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (HK$0.6800). The market is more pessimistic than our downside scenario.
  • Solid quality (64/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

HK$3.04 HK$0.2120 Fair Value HK$0.9100 Dec 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$0.2120 – HK$3.04 · fair‑value band HK$0.6800 – HK$1.13 · the HK$0.3750 price screens below the HK$0.9100 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

Convenience Retail Asia Limited (0831) currently trades at HK$0.3750, while our model-based Fair Value estimate is HK$0.9100, implying the stock looks roughly 142.7% undervalued today. The Quality Score stands at 64/100 (solid quality), in the Consumer Defensive 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, Convenience Retail Asia Limited generated revenue of HK$1.4B at a net margin of 2.3%. Revenue declined 1.0% year over year. It earns a return on equity of 5.3%. The balance sheet holds a net cash position of HK$3.8M. Fundamentals as of Aug 13, 2026

Our scenario range runs from HK$0.6800 (bear case) to HK$1.13 (bull case); at HK$0.3750, the current price sits below 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 near its 52-week high and 29% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at -28% fair-value upside, at 143%, 0831 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
Residual Income HK$0.5700 HK$0.5600 HK$0.4700 76
Growth DCF HK$1.91 HK$2.29 HK$2.87 72
Growth-Adj P/E HK$0.4800 HK$0.6900 HK$0.8900 68
All 22 models by family
DCF Models
FCF DCF HK$1.87 HK$2.28 HK$2.95 38
Owner Earnings HK$1.92 HK$2.34 HK$3.03 31
5Y Revenue Exit HK$1.29 HK$1.53 HK$1.88 39
5Y EBITDA Exit HK$2.36 HK$3.38 HK$4.73 41
5Y P/E Exit HK$1.33 HK$1.60 HK$1.94 38
10Y Revenue Exit HK$1.55 HK$1.74 HK$1.93 36
10Y EBITDA Exit HK$2.12 HK$2.73 HK$3.38 37
10Y P/E Exit HK$1.58 HK$1.78 HK$1.96 35
Earnings-Based
Graham-Dodd HK$0.2900 HK$0.3800 HK$0.4400 54
EPV HK$0.6000 HK$0.6400 HK$0.6700 59
Multiples
P/E Multiple HK$0.6800 HK$0.9100 HK$1.13 63
P/S Multiple HK$0.5500 HK$0.7300 HK$0.9200 58
P/B Multiple HK$0.5500 HK$0.7300 HK$0.9200 55
EV/EBIT HK$1.03 HK$1.29 HK$1.54 53
EV/EBITDA HK$3.23 HK$4.21 HK$5.20 54
EV/Revenue HK$0.8100 HK$1.05 HK$1.28 43
Asset-Based
NCAV (Graham) HK$0.4200 HK$0.5600 HK$0.8300 50
Growth DCF
Growth DCF HK$1.91 HK$2.29 HK$2.87 72
Rev-Margin DCF HK$1.29 HK$1.58 HK$1.95 67
Economic Profit
Residual Income HK$0.5700 HK$0.5600 HK$0.4700 76
ROIC Compounder HK$0.6000 HK$0.6400 HK$0.6700 67
Growth Earnings
Growth-Adj P/E HK$0.4800 HK$0.6900 HK$0.8900 68

Widest divergence: DCF Models (HK$1.78) versus Earnings-Based (HK$0.3800). Highest evidence: Residual Income (76).

Notify me when 0831 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$1.4B
Revenue growth (YoY) -1.0%
Net margin 2.3%
Return on equity 5.3%
Free cash flow HK$173M FY2025
P/E ratio 8.5 as of Jul 2, 2026
More key figures
Operating margin 3.5%
EPS (TTM) HK$0.0200
Dividend yield 11.6%
EPS growth (YoY) +67.4%
Net cash HK$3.8M FY2025

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

Quality Score breakdown

Overall quality 64/100

Of which business quality 66 · Market factors (momentum, volatility) 72

Profitability 55
Margins and returns on capital today
Quality Growth 30
Are margins and returns improving?
Cashflow 72
Earnings quality: real cash, not paper profit
Fin. Strength 69
Balance sheet, leverage, solvency risk
Investment 98
Disciplined investing over empire-building
Low Volatility 92
Calm price path (market factor)
Momentum 56
Price trend over the last 3–12 months (market factor)
52W Momentum 75
Distance to the 52-week high (market factor)
Net Issuance 81
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

Convenience Retail Asia Limited, together with its subsidiaries, operates a chain of bakeries and pâtisseries in Hong Kong and the Mainland China. It operates through Bakery and Eyewear segments.

Full company description

Convenience Retail Asia Limited, together with its subsidiaries, operates a chain of bakeries and pâtisseries in Hong Kong and the Mainland China. It operates through Bakery and Eyewear segments. The company operates a chain of bakeries under the Saint Honore brand name; pâtisserie under the Mon cher brand; and fast-fashion eyewear stores under the Zoff brand. In addition, it is involved in wholesale business providing bakery and festive products; food factory operator and wholesale; eyewear, bakery chain operator and leaseholder. Further, the company offers its products online through Cake Easy application. Convenience Retail Asia Limited was founded in 1972 and is headquartered in Sha Tin, Hong Kong.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Convenience Retail Asia Limited reported revenue of HK$1.4B in FY2025 versus HK$1.4B in FY2021, a compound +1.5%/yr. Reported net income was HK$33.8M in FY2025, compounding −19.5%/yr from FY2021.

Growth Quality 60/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
HK$1.4B
Latest YoY
−2.8%
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.
−0.4%
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.
+3.9%
Avg. growth/yr (25Y) 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.
+1.0%
Revenue +1.5%/yr
FY21 HK$1.4B
FY22 HK$1.5B
FY23 HK$1.5B
FY24 HK$1.5B
FY25 HK$1.4B
Net income −19.5%/yr
FY21 HK$80.4M
FY22 HK$67.8M
FY23 HK$57.7M
FY24 HK$23.9M
FY25 HK$33.8M
Character of growth · EPS growth decomposed (2014-2025) −13.6 % p.a.
Revenue per share −12.5 pp

of which total revenue −12.3 pp · buybacks/dilution −0.3 pp

EBIT margin +0.9 pp
Tax rate −0.3 pp
Residual (interest, one-offs) −1.7 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 0831: 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). "Convenience Retail Asia Limited Fair Value". https://www.fairvalue-calculator.com/stock/0831

Peer Group

Grocery Stores · 82 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 64 · Top 25%
Fair Value upside +143% · Top 25%
Return on equity (TTM) 5% · Bottom 25%
Return on assets 2% · Below median
Net margin (TTM) 2% · Below median
Operating margin (TTM) 4% · Below median
Revenue growth -1% · Bottom 25%
Dividend yield (TTM) 11.6% · Top 25%

Valuation Multiples vs Grocery Stores median · lower = cheaper

P/E (TTM) 8.5× · Cheaper than 75% of peers
P/B 0.41× · Cheaper than 75% of peers
P/S (TTM) 0.18× · Cheaper than 75% of peers
P/FCF 0.2× · Cheaper than 75% of peers
EV/EBITDA 0.6× · 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 100 · sector 36
FUTURE 0 · sector 17
PAST 21 · sector 51
HEALTH 0 · sector 92
DIVIDEND 100 · sector 52

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

Stock Price Fair Value vs Fair Value
Loblaw Companies Limited L C$62.09 C$44.44 -28%
Koninklijke Ahold Delhaize N.V AD €31.87 €53.50 +68%
The Kroger Co KR $56.06 $28.19 -50%
Woolworths Group WOW A$39.72 A$8.33 -79%
George Weston Limited WN C$99.75 C$147.70 +48%
Coles Group COL A$23.44 A$15.86 -32%
Metro Inc MRU C$89.98 C$94.01 +4%
Carrefour SA CA €15.73 €11.19 -29%
CP ALL Public Company TCPD 1.85 SGD 2.36 SGD +28%
BIM Birlesik Magazalar A.S., BIMAS 385.75 TRY 267.12 TRY -31%

Compare Convenience Retail Asia Limited with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive 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 Convenience Retail Asia Limited (0831) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of HK$0.9100 versus a price of HK$0.3750, about +143% (undervalued).
What is the fair value of 0831?
Our model-based fair value for Convenience Retail Asia Limited is HK$0.9100 (as of Aug 13, 2026), built from audited fundamentals. The current price is HK$0.3750.
What is the quality score of 0831?
Convenience Retail Asia Limited has a Quality Score of 64/100. 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 Convenience Retail Asia Limited (0831)?
Convenience Retail Asia Limited reported trailing-twelve-month revenue of about HK$1.4B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 0831?
The net profit margin of Convenience Retail Asia Limited is about 2.3%, meaning it keeps roughly 2.3% of revenue as net income. Based on the latest reported figures.
Does Convenience Retail Asia Limited pay a dividend?
Convenience Retail Asia Limited currently shows a dividend yield of about 11.59% relative to its recent price (as of Aug 13, 2026).

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 Convenience Retail Asia Limited 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.