Suga International Holdings Ltd (0912) fair value: what the stock is really worth
As of Nov 13, 2026: fair value (intrinsic value) of Suga International Holdings Ltd stock HK$2.56, price HK$1.14, upside +124.6%, quality 65 out of 100. Rating: strongly undervalued. Calculated from audited financials with 25 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 14, 2026.
How to read this chart
60‑month range HK$0.7957 – HK$1.55 · fair‑value band HK$2.22 – HK$3.32 · the HK$1.14 price screens below the HK$2.56 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 14, 2026.
Follow Suga International Holdings in your weekly email
Every Wednesday you see whether Suga International Holdings is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
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.
Show moreShow less
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.
Stock analysis
Suga International Holdings Ltd (0912) currently trades at HK$1.14, while our model-based Fair Value estimate is HK$2.56, implying the stock looks roughly 55% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of HK$3.65 per share, and 24 of the 25 models we run sit above the HK$1.14 price.
Bear case: the Dividend Discount group reads lowest at HK$1.22, and 1 of the 25 models stay below the price. Data coverage for this calculation is low.
Scenario range: HK$2.22 (bear) to HK$3.32 (bull), the price of HK$1.14 sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 65/100 (solid quality), in the Technology sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Suga International Holdings Ltd 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.
Key figures
Market cap HK$325M (≈ $41.4M) Micro · P/E ratio 8.1 · P/S ratio 0.19 · Dividend yield 8.8% · Net margin 2.3% · Return on equity 5.0% · Return on assets (EBIT) 3.9% (5-year average) · Operating margin 5.4%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 32 out of 100 (medium confidence).
What moves the price
The share trades about 4% below its 52-week high and 18% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Technology peers we cover trades at −12% fair-value upside, at 125%, 0912 screens cheaper than that median.
Fair Value models
BearHK$2.22Fair Value HK$2.56BullHK$3.32
Price HK$1.14 · Upside +124.6%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.38/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+25.5%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+6.5%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
−3.7%
Start year 2021 (pandemic). Over 10 years: +2.4% a year
Revenue growth 24 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+8.5%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
’26
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
+2.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year−6.4%
Dividend (yield on the price)8.8%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−6.4% vs −6.9%, steady
Profit margin 2021 to 2026 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.5% → 4%
Pace: the 5-year rate starts in 2021 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−29.2%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Hong Kong: IMF forecast 2.1% a year to 2030, 1.8% from 2016 to 2025) that is about −30.7% a year for the price.
Compare Suga International Holdings Ltd with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Consumer Electronics · 129 stocks
Beats the industry median on 13/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score65 · Top 25%
Fair Value upside+124.6% · Top 25%
Profitability
Return on equity (12 months)5.0% · Below median
Return on assets3.1% · Above median
Net margin (12 months)2.3% · Above median
Operating margin (12 months)5.4% · Above median
Growth and dividend
Revenue growth (quarter YoY)39.1% · Top 25%
Dividend yield (12 months)8.8% · Top 25%
Valuation Multiplesvs Consumer Electronics median · lower = cheaper
P/E (12 months)8.1× · Cheapest 25%
P/B0.40× · Cheapest 25%
P/S (12 months)0.19× · Cheapest 25%
Price / free cash flow (fiscal year)15.5× · Cheaper than median
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). "Suga International Holdings Ltd Fair Value". https://www.fairvalue-calculator.com/stock/0912
Frequently asked questions
Is Suga International Holdings Ltd (0912) overvalued or undervalued?
As of Nov 14, 2026, our model estimates a fair value of HK$2.56 versus a price of HK$1.14, about +125% upside (undervalued).
What is the fair value of 0912?
Our model-based fair value for Suga International Holdings Ltd is HK$2.56 (as of Nov 14, 2026), built from audited fundamentals. The current price: HK$1.14.
What is the quality score of 0912?
Suga International Holdings Ltd has a Quality Score of 65/100. 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 price target for Suga International Holdings Ltd (0912)?
Our model-based price target is the fair value of HK$2.56 (as of Nov 14, 2026) from 25 valuation models. Cautious scenario HK$2.22, optimistic scenario HK$3.32. It is a calculation from audited fundamentals, not an analyst target.
What is the Suga International Holdings Ltd stock forecast for 2026?
Our models put fair value at HK$2.56, about +125% upside versus a price of HK$1.14 (undervalued). Cautious scenario HK$2.22, optimistic scenario HK$3.32. The calculation is refreshed regularly with new filings.
What is the revenue of Suga International Holdings Ltd (0912)?
Suga International Holdings Ltd reported trailing-twelve-month revenue of about HK$1.7B (latest available figure, as of Nov 14, 2026).
Does Suga International Holdings Ltd pay a dividend?
Suga International Holdings Ltd currently shows a dividend yield of 8.77% relative to its recent price (as of Nov 14, 2026).
How much is the dividend of Suga International Holdings Ltd (0912) and when is the ex-dividend date?
Suga International Holdings Ltd pays a dividend of HK$0.1 per share a year, a dividend yield of 8.8%. The last ex-dividend date was Aug 12, 2026. A dividend has been paid every year since at least 2002. The payout ratio is 70.4% of earnings. Free cash flow covers the dividend 0.74 times. Our assessment: Watch coverage. The dividend isn’t fully covered by free cash flow or earnings, part of it is funded from reserves or debt. Fine for now, but worth watching: if it stays uncovered, the dividend could be cut.
What growth is priced into Suga International Holdings Ltd (0912)?
Today's price is already fair in a discounted-cash-flow model if free cash flow at Suga International Holdings Ltd shrinks by 29.2 % per year for five years (discount rate 9.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue fell 3.7 % per year. As of Nov 14, 2026.
What discount rate (WACC) does the fair value of 0912 use?
Our models discount Suga International Holdings Ltd at 9.0 %: a base by market capitalisation (nano), damped by beta 0.48, country premium for Hong Kong. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Suga International Holdings Ltd that is -29.2 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (9.0 %) and the same formula as our fair value.
How much growth has Suga International Holdings Ltd (0912) delivered so far?
Over the past 5 years revenue at Suga International Holdings Ltd shrank 3.7 % a year. The price currently implies free-cash-flow growth of -29.2 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Suga International Holdings Ltd (0912) growing?
The median revenue growth in the sector is +4.5 % a year. That is the yardstick for the growth priced into Suga International Holdings Ltd (-29.2 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Suga International Holdings Ltd (0912)?
The free-cash-flow yield on the price is 6.46 %: that much free cash flow Suga International Holdings Ltd produces per unit of market value. When it exceeds the discount rate of our models (9.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Suga International Holdings Ltd (0912)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Suga International Holdings Ltd it is HK$2.56 per share (as of Nov 14, 2026), against a price of HK$1.14. It is the blended result of 25 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Suga International Holdings Ltd stock overvalued or undervalued in 2026?
As of Nov 14, 2026, 0912 trades below its calculated fair value: price HK$1.14, fair value HK$2.56, a gap of about +125% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 0912?
No. The price is what the market pays today (HK$1.14); the fair value is what the company's own numbers justify (HK$2.56). For Suga International Holdings Ltd the two are HK$1.42 per share apart. That gap is exactly why we show both numbers side by side.
How much is Suga International Holdings Ltd worth?
The market values Suga International Holdings Ltd at about HK$325M (market capitalisation, as of Nov 14, 2026). Per share that is HK$1.14; our models calculate a fair value of HK$2.56 per share.
What do the bullish and bearish scenarios say about 0912?
Our models span a range for Suga International Holdings Ltd: cautious scenario HK$2.22, base HK$2.56, optimistic HK$3.32 per share (as of Nov 14, 2026, price HK$1.14). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 0912?
Suga International Holdings Ltd trades at a price-to-earnings ratio of 8.1 (as of Nov 14, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of HK$2.56 is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2017 to 2026), reported earnings: 9.0. Other multiples: PEG 0.5, P/B 0.4, P/S 0.2, EV/EBITDA 0.5.
What is the PEG ratio of 0912?
The PEG ratio of Suga International Holdings Ltd is 0.50 (P/E divided by earnings growth, as of Nov 14, 2026). That is below 1, so growth is priced more cheaply than the earnings multiple alone suggests.
How solid is the balance sheet of Suga International Holdings Ltd (0912)?
Balance-sheet figures for Suga International Holdings Ltd (as of Nov 14, 2026): return on equity 5.0%. They feed the Quality Score of 65/100, which measures business quality independently of the share price.
How far is 0912 from its 52-week high?
Suga International Holdings Ltd trades at HK$1.14, about 4% below its 52-week high of HK$1.19 and 18% above the low of HK$0.9654 (as of Nov 13, 2026). Distance from the high says nothing about value: that is what the fair value of HK$2.56 is for.
Which stocks are comparable to Suga International Holdings Ltd?
From the same area (Technology) we also value Samsung Electronics Co, Sony Group, Xiaomi Corporation, LG Electronics Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Suga International Holdings Ltd stock attractive at the current price?
The data as of Nov 14, 2026: price HK$1.14, calculated fair value HK$2.56 (+125%), Quality Score 65/100, from 25 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 0912 calculated?
We run Suga International Holdings Ltd through 25 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of HK$2.56 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.1% above its aggregate fair value. Suga International Holdings Ltd currently trades 55% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Suga International Holdings Ltd (0912)?
The closing price on Nov 13, 2026 was HK$1.14. Our model-based fair value is HK$2.56, about +125% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Suga International Holdings Ltd right now?
The price is below even our cautious bear case (HK$2.22). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (65/100) at a price below fair value, the discount is the argument here, not the business quality.
Where does the earnings growth of Suga International Holdings Ltd (0912) come from?
Earnings per share at Suga International Holdings Ltd fell 11.5 % a year from 2015 to 2026. Broken into its drivers: revenue per share +0.7 %, EBIT margin −4.2 %, tax rate −1.9 %, residual (interest, one-offs) −6.4 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Suga International Holdings Ltd
How large is the market capitalisation of Suga International Holdings Ltd (0912)?
The market capitalisation of Suga International Holdings Ltd is HK$325M (≈ $41.4M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Suga International Holdings Ltd (0912)?
The price-to-sales ratio of Suga International Holdings Ltd is 0.19 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the dividend yield of Suga International Holdings Ltd (0912)?
The dividend yield of Suga International Holdings Ltd is 8.8%. Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Suga International Holdings Ltd (0912)?
The net margin of Suga International Holdings Ltd is 2.3% (fiscal year 2026). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Suga International Holdings Ltd (0912)?
The return on equity (ROE) of Suga International Holdings Ltd is 5.0% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Suga International Holdings Ltd (0912)?
On an EBIT basis the return on assets of Suga International Holdings Ltd is 3.9% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Suga International Holdings Ltd (0912)?
The operating margin of Suga International Holdings Ltd is 5.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Suga International Holdings Ltd (0912)?
Revenue at Suga International Holdings Ltd is growing 39.1% versus a year earlier (3y avg +6.5%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Suga International Holdings Ltd (0912)?
Earnings per share at Suga International Holdings Ltd are growing 57.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Suga International Holdings Ltd (0912) hold?
Suga International Holdings Ltd holds more cash than debt, HK$265M net (fiscal year 2026). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Suga International Holdings Ltd in the live analysis
One click puts Suga International Holdings Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 14, 2026