EN DE

Suga International Holdings (0912) Fair Value & Analysis

Technology · HK · Market cap HK$310M

SI Suga International Holdings 0912 · HK
PriceHK$1.06
Fair ValueHK$3.13
Upside+195.3%
Quality72/100
Watch Suga International Holdings for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 2.2% net margin
Low debt · generates free cash flow
7.41% dividend yield
Ranks above peers (15/15)
Narrow moat 23/100
Evidence: High Range HK$2.34 – HK$3.91 Share as image

Fair value as of: Aug 13, 2026

From 23 valuation models · updated 2 days ago

Share price −3.6% over the past month.

A solid business, screening 195% undervalued on our models.

What matters now

  • The rarer combination: high quality (72/100) AND below fair value. That earns a closer look rather than a quick verdict.
  • The price is below even our cautious bear case (HK$2.34). The market is more pessimistic than our downside scenario.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

HK$1.59 HK$0.8407 Fair Value HK$3.13 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$0.8407 – HK$1.59 · fair‑value band HK$2.34 – HK$3.91 · the HK$1.06 price screens below the HK$3.13 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

Suga International Holdings (0912) currently trades at HK$1.06, while our model-based Fair Value estimate is HK$3.13, implying the stock looks roughly 195.3% undervalued today. The Quality Score stands at 72/100 (solid quality), in the Technology 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, Suga International Holdings generated revenue of HK$1.5B at a net margin of 2.2%. Revenue grew 12.0% year over year. It earns a return on equity of 4.1%. The balance sheet holds a net cash position of HK$265M. Fundamentals as of Aug 13, 2026

Our scenario range runs from HK$2.34 (bear case) to HK$3.91 (bull case); at HK$1.06, 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 19% below its 52-week high and 6% above its 52-week low, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -21% fair-value upside, at 195%, 0912 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$6.51 HK$8.30 HK$10.42 80
Residual Income HK$2.07 HK$2.04 HK$1.80 76
Rev-Margin DCF HK$4.46 HK$5.74 HK$7.17 74
All 23 models by family
DCF Models
FCF DCF HK$6.43 HK$8.40 HK$10.87 38
Owner Earnings HK$2.87 HK$3.57 HK$4.43 31
5Y Revenue Exit HK$4.46 HK$5.64 HK$7.04 39
5Y EBITDA Exit HK$4.94 HK$6.50 HK$8.20 41
5Y P/E Exit HK$4.42 HK$5.57 HK$6.68 38
10Y Revenue Exit HK$5.19 HK$6.35 HK$7.70 36
10Y EBITDA Exit HK$5.52 HK$6.88 HK$8.48 37
10Y P/E Exit HK$5.22 HK$6.30 HK$7.47 35
Earnings-Based
Graham-Dodd HK$0.9700 HK$2.37 HK$3.06 54
PEG = 1.0 HK$0.4200 HK$0.6100 HK$0.7900 46
EPV HK$2.62 HK$2.84 HK$3.03 59
Multiples
P/E Multiple HK$2.34 HK$3.13 HK$3.91 63
P/S Multiple HK$1.81 HK$2.41 HK$3.02 58
P/B Multiple HK$1.81 HK$2.41 HK$3.02 55
EV/EBIT HK$4.31 HK$5.43 HK$6.55 53
EV/EBITDA HK$4.31 HK$5.43 HK$6.55 54
EV/Revenue HK$3.22 HK$4.19 HK$5.16 43
Asset-Based
NCAV (Graham) HK$1.44 HK$1.93 HK$2.89 50
Growth DCF
Growth DCF HK$6.51 HK$8.30 HK$10.42 80
Rev-Margin DCF HK$4.46 HK$5.74 HK$7.17 74
Economic Profit
Residual Income HK$2.07 HK$2.04 HK$1.80 76
ROIC Compounder HK$2.62 HK$2.84 HK$3.11 72
Growth Earnings
Growth-Adj P/E HK$1.79 HK$2.56 HK$3.32 68

Widest divergence: DCF Models (HK$6.30) versus Asset-Based (HK$1.93). Highest evidence: Growth DCF (80).

Notify me when 0912 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$1.5B
Revenue growth (YoY) +12.0%
Net margin 2.2%
Return on equity 4.1%
Free cash flow HK$175M FY2025
P/E ratio 7.8 as of Jul 2, 2026
More key figures
Operating margin 3.0%
EPS (TTM) HK$0.1100
Dividend yield 7.4%
EPS growth (YoY) -9.7%
Net cash HK$265M FY2026

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

Quality Score breakdown

Overall quality 72/100

Of which business quality 73 · Market factors (momentum, volatility) 48

Profitability 43
Margins and returns on capital today
Quality Growth 65
Are margins and returns improving?
Cashflow 73
Earnings quality: real cash, not paper profit
Fin. Strength 93
Balance sheet, leverage, solvency risk
Investment 95
Disciplined investing over empire-building
Low Volatility 78
Calm price path (market factor)
Momentum 41
Price trend over the last 3–12 months (market factor)
52W Momentum 26
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

Suga International Holdings Limited, an investment holding company, engages in the research, development, manufacture, and sale of electronic, and pet food and other pet-related products. It operates through two segments, Electronic Products and Pet-related Products.

Full company description

Suga International Holdings Limited, an investment holding company, engages in the research, development, manufacture, and sale of electronic, and pet food and other pet-related products. It operates through two segments, Electronic Products and Pet-related Products. It offers soundbars, and omnidirectional and unidirectional microphones; audio and video streaming and integration interface; spatial audio soundbar; wireless audio system; bluetooth speakers; mixers, microphones, audio and midi interfaces, studio monitors, control surfaces, preamplifiers, and pedals; telephones for the hearing impaired; general household consumer appliances; and telecommunications products. It also offers electronic pet products and pet care eco system; smart switch, plug, electrical appliances and sensors, and domestic appliances PCBA; and cellular 4G/G, 4G LTE and 2G, lorawn, and GPS. In addition, it provides smart sensors comprising environmental, remote system, traffic control, flood, and water level monitoring, animal and agriculture tracking, waste management, and transport and logistics; smart payment solutions, including NFC reader, POS device, and tap and go credit card reader; energy storage and silicon carbon energy-based products; solar panels; gan charger; and power supply. The company is involved in trading and distribution of pet food and other pet-related products under the Brabanconne brand; and property holding activities, as well as in the provision of consulting services. It operates in the United States, the People's Republic of China, Japan, Singapore, the United Kingdom, Australia, France, Germany, and internationally. Suga International Holdings Limited was founded in 1991 and is headquartered in Kowloon Bay, Hong Kong.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Suga International Holdings reported revenue of HK$1.7B in FY2026 versus HK$1.9B in FY2022, a compound −1.6%/yr. Reported net income was HK$40.5M in FY2026, compounding −8.0%/yr from FY2022.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2026)
HK$1.7B
Latest YoY
+25.5%
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.
+6.5%
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.
−3.7%
Avg. growth/yr (24Y) ⓘ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.
+8.5%
Revenue −1.6%/yr
FY22 HK$1.9B
FY23 HK$1.4B
FY24 HK$1.4B
FY25 HK$1.4B
FY26 HK$1.7B
Net income −8.0%/yr
FY22 HK$56.5M
FY23 HK$59.8M
FY24 HK$32.1M
FY25 HK$34.4M
FY26 HK$40.5M
Character of growth · EPS growth decomposed (2015-2026) −11.5 % p.a.
Revenue per share +0.7 pp

of which total revenue +1.1 pp · buybacks/dilution −0.3 pp

EBIT margin −4.2 pp
Tax rate −1.9 pp
Residual (interest, one-offs) −6.1 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 0912: get an alert when its fair value changes →

Run the numbers yourself: free valuation calculators
DCF CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorFama-French ModelIntrinsic Value
Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
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.

Suga International Holdings · Fair Value
HK$3.13 +195%Fair Value
Calculator →

Cite: Fair Value Calculator (2026). "Suga International Holdings Fair Value". https://www.fairvalue-calculator.com/stock/0912

Peer Group

Consumer Electronics · 128 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 72 · Top 25%
Fair Value upside +195% · Top 25%
Return on equity (TTM) 4% · Above median
Return on assets 2% · Above median
Net margin (TTM) 2% · Above median
Operating margin (TTM) 3% · Above median
Revenue growth 12% · Above median
Dividend yield (TTM) 7.4% · Top 25%

Valuation Multiples vs Consumer Electronics median · lower = cheaper

P/E (TTM) 7.8× · Cheaper than 75% of peers
P/B 0.38× · Cheaper than median
P/S (TTM) 0.21× · Cheaper than median
P/FCF 0.2× · Cheaper than 75% of peers
EV/EBITDA 0.6× · Cheaper than 75% of peers
PEG 0.50× · 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 10
FUTURE 60 · sector 17
PAST 16 · sector 10
HEALTH 100 · sector 97
DIVIDEND 100 · sector 41

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

Stock Price Fair Value vs Fair Value
Apple Inc AAPL $304.91 $172.19 -44%
Samsung Electronics Co 005930 255,500 KRW 163,160 KRW -36%
Sony Group SONYN 366.00 MXN 303.26 MXN -17%
Xiaomi Corporation 1810 HK$25.88 HK$44.26 +71%
LG Electronics Inc 066570 205,000 KRW 98,149 KRW -52%
Sharetronic Data Technology Co 300857 ¥249.80 ¥35.52 -86%
Huaqin Co 603296 ¥79.02 ¥39.69 -50%
Goertek Inc 002241 ¥22.56 ¥21.02 -7%
LG Corp 003550 113,700 KRW 89,984 KRW -21%
Shenzhen Transsion Holdings 688036 ¥56.29 ¥56.82 +1%

Compare Suga International Holdings with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Technology 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 Suga International Holdings (0912) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of HK$3.13 versus a price of HK$1.06, about +195% (undervalued).
What is the fair value of 0912?
Our model-based fair value for Suga International Holdings is HK$3.13 (as of Aug 13, 2026), built from audited fundamentals. The current price is HK$1.06.
What is the quality score of 0912?
Suga International Holdings has a Quality Score of 72/100. 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 Suga International Holdings (0912)?
Suga International Holdings reported trailing-twelve-month revenue of about HK$1.5B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 0912?
The net profit margin of Suga International Holdings is about 2.2%, meaning it keeps roughly 2.2% of revenue as net income. Based on the latest reported figures.
Does Suga International Holdings pay a dividend?
Suga International Holdings currently shows a dividend yield of about 7.41% 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 Suga International 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.