EN DE

Carpenter Tan Holdings (0837) Fair Value & Analysis

Consumer Defensive · HK · Market cap HK$1.5B

CT Carpenter Tan Holdings 0837 · HK
PriceHK$6.02
Fair ValueHK$12.53
Upside+108.1%
Quality73/100
Watch Carpenter Tan Holdings for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 30.6% net margin
Low debt · generates free cash flow
5.71% dividend yield
Ranks above peers (11/14)
Wide moat 85/100
Evidence: High Range HK$8.15 – HK$16.20 Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated 2 days ago

Fair value updated Aug 13, 2026, revised from HK$12.52 to HK$12.53 (+0.1%) since Aug 5, 2026. Share price −2.6% over the past month.

A solid business, screening 108% undervalued on our models.

What matters now

  • The rarer combination: high quality (73/100) AND below fair value. That earns a closer look rather than a quick verdict.
  • The price is below even our cautious bear case (HK$8.15). The market is more pessimistic than our downside scenario.
  • A fairly wide model range (HK$8.15 to HK$16.20) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

HK$8.44 HK$2.63 Fair Value HK$12.53 Mar 2021 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$2.63 – HK$8.44 · fair‑value band HK$8.15 – HK$16.20 · the HK$6.02 price screens below the HK$12.53 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

Carpenter Tan Holdings (0837) currently trades at HK$6.02, while our model-based Fair Value estimate is HK$12.53, implying the stock looks roughly 108.1% undervalued today. The Quality Score stands at 73/100 (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, Carpenter Tan Holdings generated revenue of HK$558M at a net margin of 30.6%. Revenue grew 11.5% year over year. It earns a return on equity of 18.5%. The balance sheet holds a net cash position of HK$59.0M. Fundamentals as of Aug 13, 2026

Our scenario range runs from HK$8.15 (bear case) to HK$16.20 (bull case); at HK$6.02, 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 about 31% below its 52-week high and 4% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at -38% fair-value upside, at 108%, 0837 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$6.34 HK$8.91 HK$12.21 80
Residual Income HK$3.92 HK$4.99 HK$10.90 76
Rev-Margin DCF HK$3.77 HK$5.18 HK$6.89 74
All 26 models by family
DCF Models
FCF DCF HK$6.34 HK$9.36 HK$13.55 38
Owner Earnings HK$6.67 HK$9.86 HK$14.28 31
5Y Revenue Exit HK$3.77 HK$5.09 HK$6.70 39
5Y EBITDA Exit HK$7.14 HK$11.55 HK$16.78 41
5Y P/E Exit HK$8.82 HK$14.78 HK$21.20 38
10Y Revenue Exit HK$4.70 HK$6.13 HK$7.94 36
10Y EBITDA Exit HK$6.73 HK$10.28 HK$15.13 37
10Y P/E Exit HK$7.73 HK$12.36 HK$18.29 35
Earnings-Based
Graham-Dodd HK$4.68 HK$16.47 HK$22.16 54
Lynch FV HK$3.85 HK$5.50 HK$7.15 50
PEG = 1.0 HK$3.85 HK$5.50 HK$7.15 46
EPV HK$5.84 HK$6.59 HK$7.22 59
Dividend Discount
Gordon GGM HK$2.73 HK$4.91 HK$6.76 70
DDM Multi-Stage HK$2.73 HK$4.49 HK$5.25 61
Multiples
P/E Multiple HK$11.35 HK$15.13 HK$18.91 63
P/S Multiple HK$2.02 HK$2.69 HK$3.37 58
P/B Multiple HK$8.77 HK$11.69 HK$14.61 55
EV/EBIT HK$12.10 HK$16.03 HK$19.96 53
EV/EBITDA HK$8.55 HK$11.29 HK$14.03 54
EV/Revenue HK$2.20 HK$3.01 HK$3.81 43
Asset-Based
NCAV (Graham) HK$1.95 HK$2.61 HK$3.90 50
Growth DCF
Growth DCF HK$6.34 HK$8.91 HK$12.21 80
Rev-Margin DCF HK$3.77 HK$5.18 HK$6.89 74
Economic Profit
Residual Income HK$3.92 HK$4.99 HK$10.90 76
ROIC Compounder HK$6.19 HK$7.53 HK$9.05 72
Growth Earnings
Growth-Adj P/E HK$9.75 HK$13.93 HK$18.11 68

Widest divergence: Growth Earnings (HK$13.93) versus Asset-Based (HK$2.61). Highest evidence: Growth DCF (80).

Notify me when 0837 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$558M
Revenue growth (YoY) +11.5%
Net margin 30.6%
Return on equity 18.5%
Free cash flow HK$155M FY2025
P/E ratio 7.7 as of Jul 2, 2026
More key figures
Operating margin 29.5%
EPS (TTM) HK$0.4400
Dividend yield 5.7%
EPS growth (YoY) -17.4%
Net cash HK$59.0M FY2025

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

Quality Score breakdown

Overall quality 73/100

Of which business quality 71 · Market factors (momentum, volatility) 43

Profitability 68
Margins and returns on capital today
Quality Growth 42
Are margins and returns improving?
Cashflow 81
Earnings quality: real cash, not paper profit
Fin. Strength 83
Balance sheet, leverage, solvency risk
Investment 58
Disciplined investing over empire-building
Low Volatility 88
Calm price path (market factor)
Momentum 25
Price trend over the last 3–12 months (market factor)
52W Momentum 22
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

Carpenter Tan Holdings Limited, an investment holding company, designs, manufactures, and distributes wooden handicrafts and accessories under the Carpenter Tan brand.

Full company description

Carpenter Tan Holdings Limited, an investment holding company, designs, manufactures, and distributes wooden handicrafts and accessories under the Carpenter Tan brand. The company offers wooden or horn combs, such as colored drawing combs, grass-and-tree dyed wooden combs, and carved combs; pocket-size wooden mirrors that includes colored drawing mirrors and carved mirrors; other wooden accessories and adornments comprising bead bracelets, pendants, barrettes, hair bobs, and massage tools; and box sets that combine its products in themes for gift purpose. It is involved in the operation of retail shops in Hong Kong and the People's Republic of China, as well as franchise and distribution network primarily in the People's Republic of China; distribution of wooden handicrafts and accessories through internet; and property investment activities. The company was founded in 1997 and is headquartered in Kowloon, Hong Kong.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Carpenter Tan Holdings reported revenue of HK$558M in FY2025 versus HK$331M in FY2021, a compound +14.0%/yr. Reported net income was HK$171M in FY2025, compounding +12.3%/yr from FY2021.

Growth Quality 100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
HK$558M
Latest YoY
+10.4%
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.
+17.1%
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.
+15.0%
Avg. growth/yr (19Y) 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.
+9.7%
Revenue +14.0%/yr
FY21 HK$331M
FY22 HK$348M
FY23 HK$500M
FY24 HK$505M
FY25 HK$558M
Net income +12.3%/yr
FY21 HK$108M
FY22 HK$107M
FY23 HK$174M
FY24 HK$171M
FY25 HK$171M
Character of growth · EPS growth decomposed (2014-2025) +4.1 % p.a.
Revenue per share +7.2 pp

of which total revenue +7.2 pp · buybacks/dilution +0.1 pp

EBIT margin −0.6 pp
Tax rate +0.2 pp
Residual (interest, one-offs) −2.7 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 0837: 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). "Carpenter Tan Holdings Fair Value". https://www.fairvalue-calculator.com/stock/0837

Peer Group

Household & Personal Products · 252 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 73 · Top 25%
Fair Value upside +108% · Top 25%
Return on equity (TTM) 18% · Top 25%
Return on assets 12% · Top 25%
Net margin (TTM) 31% · Top 25%
Operating margin (TTM) 29% · Top 25%
Revenue growth 12% · Top 25%
Dividend yield (TTM) 5.7% · Top 25%
Debt / equity 0.00× · Lower than median

Valuation Multiples vs Household & Personal Products median · lower = cheaper

P/E (TTM) 7.7× · Cheaper than 75% of peers
P/B 1.57× · Pricier than median
P/S (TTM) 2.72× · Pricier than 75% of peers
P/FCF 1.3× · Pricier than median
EV/EBITDA 6.6× · Cheaper than median

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 29
FUTURE 58 · sector 4
PAST 74 · sector 27
HEALTH 100 · sector 98
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 Household & Personal Products stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
The Procter & Gamble Company PG $144.26 $108.16 -25%
Unilever PLC ULN 1,080 MXN 973.58 MXN -10%
Hindustan Unilever Limited HINDUNILVR ₹2,063 ₹789.46 -62%
Essity AB ESSITYA kr 276.50 kr 250.02 -10%
Godrej Consumer Products Limited GODREJCP ₹936.90 ₹367.64 -61%
Marico Limited MARICO ₹855.00 ₹233.05 -73%
APR Co 278470 397,000 KRW 137,521 KRW -65%
Dabur India Limited DABUR ₹411.25 ₹175.59 -57%
PT Unilever Indonesia Tbk UNVR 1,760 IDR 1,928 IDR +10%
Amorepacific Corporation 090430 135,700 KRW 84,785 KRW -38%

Compare Carpenter Tan Holdings 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 Carpenter Tan Holdings (0837) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of HK$12.53 versus a price of HK$6.02, about +108% (undervalued).
What is the fair value of 0837?
Our model-based fair value for Carpenter Tan Holdings is HK$12.53 (as of Aug 13, 2026), built from audited fundamentals. The current price is HK$6.02.
What is the quality score of 0837?
Carpenter Tan Holdings has a Quality Score of 73/100. 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 Carpenter Tan Holdings (0837)?
Carpenter Tan Holdings reported trailing-twelve-month revenue of about HK$558M (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 0837?
The net profit margin of Carpenter Tan Holdings is about 30.6%, meaning it keeps roughly 30.6% of revenue as net income. Based on the latest reported figures.
Does Carpenter Tan Holdings pay a dividend?
Carpenter Tan Holdings currently shows a dividend yield of about 5.71% 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 Carpenter Tan 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.