EN DE

AEON Credit Service (Asia) Company (0900) Fair Value & Analysis

Financial Services · HK · Market cap HK$3.6B

AC AEON Credit Service (Asia) Company 0900 · HK
PriceHK$9.05
Fair ValueHK$10.68
Upside+18.0%
Quality60/100
Watch AEON Credit Service (Asia) Company for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Highly profitable · 36.1% net margin
Low debt · generates free cash flow
6.85% dividend yield
Ranks above peers (12/15)
Wide moat 75/100
Evidence: High Range HK$9.52 – HK$17.94 Share as image

Fair value as of: Aug 13, 2026

From 11 valuation models · updated 2 days ago

Share price +4.9% over the past month.

A solid business, screening 18% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (HK$9.52). The market is more pessimistic than our downside scenario.
  • A fairly wide model range (HK$9.52 to HK$17.94) leaves room in how you read the outcome.
  • For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

HK$9.16 HK$3.33 Fair Value HK$10.68 Feb 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$3.33 – HK$9.16 · fair‑value band HK$9.52 – HK$17.94 · the HK$9.05 price screens below the HK$10.68 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

AEON Credit Service (Asia) Company (0900) currently trades at HK$9.05, while our model-based Fair Value estimate is HK$10.68, implying the stock looks roughly 18.0% undervalued today. The Quality Score stands at 60/100 (solid quality), in the Financial Services 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, AEON Credit Service (Asia) Company generated revenue of HK$1.4B at a net margin of 36.1%. Revenue grew 13.3% year over year. It earns a return on equity of 11.0%. Net debt stands at HK$3.2B. Fundamentals as of Aug 13, 2026

Our scenario range runs from HK$9.52 (bear case) to HK$17.94 (bull case); at HK$9.05, 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 36% above its 52-week low, currently above its 200-day average. For context, the median of 10 Financial Services peers we cover trades at -45% fair-value upside, at 18%, 0900 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$0.0200 HK$0.7000 HK$1.61 80
Residual Income HK$9.37 HK$10.45 HK$16.28 76
Rev-Margin DCF HK$2.62 HK$5.63 HK$8.92 74
All 11 models by family
DCF Models
Owner Earnings HK$12.12 HK$18.47 HK$27.41 31
5Y P/E Exit HK$5.00 HK$10.01 HK$15.16 38
10Y P/E Exit HK$3.06 HK$6.82 HK$11.30 35
Earnings-Based
Graham-Dodd HK$7.60 HK$20.38 HK$26.67 54
Lynch FV HK$3.97 HK$5.67 HK$7.37 50
Multiples
P/E Multiple HK$10.90 HK$14.53 HK$18.17 63
P/B Multiple HK$11.24 HK$14.99 HK$18.74 55
Asset-Based
NCAV (Graham) HK$5.35 HK$7.17 HK$10.71 50
Growth DCF
Growth DCF HK$0.0200 HK$0.7000 HK$1.61 80
Rev-Margin DCF HK$2.62 HK$5.63 HK$8.92 74
Economic Profit
Residual Income HK$9.37 HK$10.45 HK$16.28 76

Widest divergence: Multiples (HK$14.53) versus Growth DCF (HK$0.7000). Highest evidence: Growth DCF (80).

Notify me when 0900 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) +13.3%
Net margin 36.1%
Return on equity 11.0%
Free cash flow HK$65.7M FY2026
P/E ratio 7.6 as of Jul 2, 2026
More key figures
Operating margin 45.6%
EPS (TTM) HK$1.18
Dividend yield 6.9%
EPS growth (YoY) +24.4%
Net debt HK$3.2B FY2026

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

Quality Score breakdown

Overall quality 60/100

Of which business quality 53 · Market factors (momentum, volatility) 78

Profitability 46
Margins and returns on capital today
Quality Growth 47
Are margins and returns improving?
Cashflow 31
Earnings quality: real cash, not paper profit
Fin. Strength 52
Balance sheet, leverage, solvency risk
Investment 77
Disciplined investing over empire-building
Low Volatility 100
Calm price path (market factor)
Momentum 61
Price trend over the last 3–12 months (market factor)
52W Momentum 83
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

AEON Credit Service (Asia) Company Limited, together with its subsidiaries, provides consumer finance products and services in Hong Kong and the People's Republic of China. It operates through three segments: Credit Cards, Personal Loans, and Insurance Intermediary Services.

Full company description

AEON Credit Service (Asia) Company Limited, together with its subsidiaries, provides consumer finance products and services in Hong Kong and the People's Republic of China. It operates through three segments: Credit Cards, Personal Loans, and Insurance Intermediary Services. The Credit Card segment offers credit card services to individuals and acquiring services for member stores. Its Personal Loans segment provides personal loan financing services to individuals. The Insurance Intermediary Services segment offers insurance agency and brokerage services. The company also provides card payment processing, insurance intermediary, and microfinance services. In addition, it offers life protection, saving, medical and critical illness, accident, travel, home, motor, and corporate insurance; e-statement services; and digital services. The company was founded in 1987 and is headquartered in Tsim Sha Tsui, Hong Kong. AEON Credit Service (Asia) Company Limited operates as a subsidiary of AEON Financial Service (Hong Kong) Co., Limited.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

AEON Credit Service (Asia) Company reported revenue of HK$1.8B in FY2026 versus HK$1.1B in FY2022, a compound +14.5%/yr. Reported net income was HK$468M in FY2026, compounding +8.1%/yr from FY2022.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2026)
HK$1.8B
Latest YoY
+49.8%
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.
+14.2%
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.
+11.0%
Avg. growth/yr (26Y) 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.
+4.1%
Revenue +14.5%/yr
FY22 HK$1.1B
FY23 HK$1.2B
FY24 HK$1.6B
FY25 HK$1.2B
FY26 HK$1.8B
Net income +8.1%/yr
FY22 HK$343M
FY23 HK$374M
FY24 HK$392M
FY25 HK$400M
FY26 HK$468M
Character of growth · EPS growth decomposed (2015-2026) +4.7 % p.a.
Revenue per share +3.5 pp

of which total revenue +3.5 pp · buybacks/dilution +0.0 pp

EBIT margin +3.3 pp
Tax rate +0.3 pp
Residual (interest, one-offs) −2.3 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 0900: 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). "AEON Credit Service (Asia) Company Fair Value". https://www.fairvalue-calculator.com/stock/0900

Peer Group

Credit Services · 333 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 59 · Above median
Fair Value upside +18% · Above median
Return on equity (TTM) 11% · Above median
Return on assets 6% · Top 25%
Net margin (TTM) 36% · Above median
Operating margin (TTM) 46% · Above median
Revenue growth 13% · Above median
Dividend yield (TTM) 6.9% · Top 25%
Debt / equity 0.21× · Lower than median

Valuation Multiples vs Credit Services median · lower = cheaper

P/E (TTM) 7.6× · Cheaper than median
P/B 0.79× · Cheaper than median
P/S (TTM) 2.59× · Pricier than median
P/FCF 6.9× · Pricier than 75% of peers
EV/EBITDA 5.5× · Cheaper than 75% of peers
PEG 2.64× · Pricier 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 57 · sector 35
FUTURE 67 · sector 39
PAST 44 · sector 32
HEALTH 89 · sector 58
DIVIDEND 100 · sector 58

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

Stock Price Fair Value vs Fair Value
Visa Inc V $359.42 $198.27 -45%
Mastercard Incorporated MA $561.44 $221.87 -60%
Bajaj Finance Limited BAJFINANCE ₹1,094 ₹397.61 -64%
Shriram Finance Limited SHRIRAMFIN ₹1,117 ₹553.83 -50%
Cholamandalam Investment and Finance Company CHOLAFIN ₹1,918 ₹796.52 -58%
Tata Capital Limited TATACAP ₹367.05 ₹149.40 -59%
Power Finance Corporation PFC ₹376.50 ₹615.85 +64%
Muthoot Finance Limited MUTHOOTFIN ₹2,876 ₹3,429 +19%
Indian Railway Finance Corporation IRFC ₹88.35 ₹69.72 -21%
REC Limited RECLTD ₹346.00 ₹692.00 +100%

Compare AEON Credit Service (Asia) Company with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Financial Services 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 AEON Credit Service (Asia) Company (0900) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of HK$10.68 versus a price of HK$9.05, about +18% (undervalued).
What is the fair value of 0900?
Our model-based fair value for AEON Credit Service (Asia) Company is HK$10.68 (as of Aug 13, 2026), built from audited fundamentals. The current price is HK$9.05.
What is the quality score of 0900?
AEON Credit Service (Asia) Company has a Quality Score of 60/100. 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 AEON Credit Service (Asia) Company (0900)?
AEON Credit Service (Asia) Company 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 0900?
The net profit margin of AEON Credit Service (Asia) Company is about 36.1%, meaning it keeps roughly 36.1% of revenue as net income. Based on the latest reported figures.
Does AEON Credit Service (Asia) Company pay a dividend?
AEON Credit Service (Asia) Company currently shows a dividend yield of about 6.85% 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 AEON Credit Service (Asia) Company 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.