Anxian Yuan China Holdings Ltd (0922) fair value: what the stock is really worth
As of Nov 13, 2026: fair value (intrinsic value) of Anxian Yuan China Holdings Ltd stock HK$0.20, price HK$0.10, upside +101.3%, quality 54 out of 100. Rating: strongly undervalued. Calculated from audited financials with 13 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 13, 2026.
How to read this chart
60‑month range HK$0.0888 – HK$0.1671 · fair‑value band HK$0.1720 – HK$0.2357 · the HK$0.0990 price screens below the HK$0.1993 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 13, 2026.
Follow Anxian Yuan China Holdings in your weekly email
Every Wednesday you see whether Anxian Yuan China 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.
Anxian Yuan China Holdings Limited, an investment holding company, engages in the cemetery business in the People's Republic of China. The company offers funeral and burial services; sells tombs and niches; and engages in property management and catering business.
Show moreShow less
The company was formerly known as China Boon Holdings Limited and changed its name to Anxian Yuan China Holdings Limited in July 2013. Anxian Yuan China Holdings Limited was incorporated in 1999 and is headquartered in Causeway Bay, Hong Kong..
Stock analysis
Anxian Yuan China Holdings Ltd (0922) currently trades at HK$0.0990, while our model-based Fair Value estimate is HK$0.1993, implying the stock looks roughly 50% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of HK$0.4000 per share, and 13 of the 13 models we run sit above the HK$0.0990 price.
Bear case: the Asset-Based group reads lowest at HK$0.1300, and 0 of the 13 models stay below the price. Data coverage for this calculation is low.
Scenario range: HK$0.1720 (bear) to HK$0.2357 (bull), the price of HK$0.0990 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 54/100 (solid quality), in the Consumer Cyclical sector.
Mixed Growth: Spin-off in 2025: revenue and profit before it include the divested business. Growth is measured afresh from 2025.
Anxian Yuan China Holdings Ltd reported revenue of HK$196M in FY2026 versus HK$311M in FY2022, a compound −10.9%/yr. Reported net income was −HK$116M in FY2026.
Key figures
Market cap HK$220M (≈ $28.0M) Micro · P/S ratio 1.09 · Net margin −59.1% · Return on equity −13.2% · Return on assets (EBIT) 6.3% (5-year average) · Operating margin 21.7% · Revenue (TTM) HK$196M · Revenue growth (YoY) −27.1%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 26 out of 100 (low confidence).
What moves the price
The share trades about 31% below its 52-week high and 9% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at 1% fair-value upside, at 101%, 0922 screens cheaper than that median.
Fair Value models
BearHK$0.1720Fair Value HK$0.1993BullHK$0.2357
Price HK$0.0990 · Upside +101.3%
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.55/100
Spin-off in 2025: revenue and profit before it include the divested business. Growth is measured afresh from 2025.
Profit margin (trend) ⓘ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.
37.3% (2021) → 8.7% (2026)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2026 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
Little optimism in the price
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).
less than -40 %
The company could shrink this much every year for the next five years and today's price would still be justified.
Compare Anxian Yuan China 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.Personal Services · 41 stocks
Beats the industry median on 6/11 measures
A mixed picture versus its industry peers.
Valuation
Quality Score54 · Below median
Fair Value upside+101.3% · Top 25%
Profitability
Return on assets−9.0% · Bottom 25%
Net margin (12 months)−59.1% · Bottom 25%
Operating margin (12 months)21.7% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)−27.1% · Bottom 25%
Dividend yield (12 months)0.0% · Bottom 25%
Valuation Multiplesvs Personal Services median · lower = cheaper
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). "Anxian Yuan China Holdings Ltd Fair Value". https://www.fairvalue-calculator.com/stock/0922
Frequently asked questions
Is Anxian Yuan China Holdings Ltd (0922) overvalued or undervalued?
As of Nov 13, 2026, our model estimates a fair value of HK$0.1993 versus a price of HK$0.0990, about +101% upside (undervalued).
What is the fair value of 0922?
Our model-based fair value for Anxian Yuan China Holdings Ltd is HK$0.1993 (as of Nov 13, 2026), built from audited fundamentals. The current price: HK$0.0990.
What is the quality score of 0922?
Anxian Yuan China Holdings Ltd has a Quality Score of 54/100. 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 Anxian Yuan China Holdings Ltd (0922)?
Our model-based price target is the fair value of HK$0.1993 (as of Nov 13, 2026) from 13 valuation models. Cautious scenario HK$0.1720, optimistic scenario HK$0.2357. It is a calculation from audited fundamentals, not an analyst target.
What is the Anxian Yuan China Holdings Ltd stock forecast for 2026?
Our models put fair value at HK$0.1993, about +101% upside versus a price of HK$0.0990 (undervalued). Cautious scenario HK$0.1720, optimistic scenario HK$0.2357. The calculation is refreshed regularly with new filings.
What is the revenue of Anxian Yuan China Holdings Ltd (0922)?
Anxian Yuan China Holdings Ltd reported trailing-twelve-month revenue of about HK$196M (latest available figure, as of Nov 13, 2026).
What growth is priced into Anxian Yuan China Holdings Ltd (0922)?
For today's price to be fair in a discounted-cash-flow model, Anxian Yuan China Holdings Ltd would have to grow free cash flow by less than minus 40 % 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 grew -8.1 % per year. As of Nov 13, 2026.
What discount rate (WACC) does the fair value of 0922 use?
Our models discount Anxian Yuan China Holdings Ltd at 9.0 %: a base by market capitalisation (nano), damped by beta 0.02, 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 Anxian Yuan China Holdings Ltd that is less than minus 40 % 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 Anxian Yuan China Holdings Ltd (0922) delivered so far?
Over the past 5 years revenue at Anxian Yuan China Holdings Ltd grew -8.1 % a year. The price currently implies free-cash-flow growth of less than minus 40 % 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 Anxian Yuan China Holdings Ltd (0922) growing?
The median revenue growth in the sector is +4.4 % a year. That is the yardstick for the growth priced into Anxian Yuan China Holdings Ltd (less than minus 40 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Anxian Yuan China Holdings Ltd (0922)?
The free-cash-flow yield on the price is 17.47 %: that much free cash flow Anxian Yuan China 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 Anxian Yuan China Holdings Ltd (0922)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Anxian Yuan China Holdings Ltd it is HK$0.1993 per share (as of Nov 13, 2026), against a price of HK$0.0990. It is the blended result of 13 valuation models in 6 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit).
Is Anxian Yuan China Holdings Ltd stock overvalued or undervalued in 2026?
As of Nov 13, 2026, 0922 trades below its calculated fair value: price HK$0.0990, fair value HK$0.1993, a gap of about +101% (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 0922?
No. The price is what the market pays today (HK$0.0990); the fair value is what the company's own numbers justify (HK$0.1993). For Anxian Yuan China Holdings Ltd the two are HK$0.1003 per share apart. That gap is exactly why we show both numbers side by side.
How much is Anxian Yuan China Holdings Ltd worth?
The market values Anxian Yuan China Holdings Ltd at about HK$220M (market capitalisation, as of Nov 13, 2026). Per share that is HK$0.0990; our models calculate a fair value of HK$0.1993 per share.
What do the bullish and bearish scenarios say about 0922?
Our models span a range for Anxian Yuan China Holdings Ltd: cautious scenario HK$0.1720, base HK$0.1993, optimistic HK$0.2357 per share (as of Nov 13, 2026, price HK$0.0990). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Anxian Yuan China Holdings Ltd (0922)?
Balance-sheet figures for Anxian Yuan China Holdings Ltd (as of Nov 13, 2026): return on equity −13.2%. They feed the Quality Score of 54/100, which measures business quality independently of the share price.
How far is 0922 from its 52-week high?
Anxian Yuan China Holdings Ltd trades at HK$0.0990, about 31% below its 52-week high of HK$0.1440 and 9% above the low of HK$0.0910 (as of Nov 13, 2026). Distance from the high says nothing about value: that is what the fair value of HK$0.1993 is for.
Which stocks are comparable to Anxian Yuan China Holdings Ltd?
From the same area (Consumer Cyclical) we also value Rollins, Inc, Service Corporation, Frontdoor, Inc, H&R Block, 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 Anxian Yuan China Holdings Ltd stock attractive at the current price?
The data as of Nov 13, 2026: price HK$0.0990, calculated fair value HK$0.1993 (+101%), Quality Score 54/100, from 13 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 0922 calculated?
We run Anxian Yuan China Holdings Ltd through 13 models from 6 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit. Every model gets the same audited fundamentals; the fair value of HK$0.1993 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 13.9% above its aggregate fair value. Anxian Yuan China Holdings Ltd currently trades 50% 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 Anxian Yuan China Holdings Ltd (0922)?
The closing price on Nov 13, 2026 was HK$0.0990. Our model-based fair value is HK$0.1993, about +101% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Anxian Yuan China Holdings Ltd right now?
The price is below even our cautious bear case (HK$0.1720). 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 (54/100) at a price below fair value, the discount is the argument here, not the business quality.
Where does the earnings growth of Anxian Yuan China Holdings Ltd (0922) come from?
Earnings per share at Anxian Yuan China Holdings Ltd grew −0.6 % a year from 2015 to 2026. Broken into its drivers: revenue per share −4.8 %, EBIT margin +8.1 %, tax rate −1.8 %, residual (interest, one-offs) −1.5 %. 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 Anxian Yuan China Holdings Ltd
How large is the market capitalisation of Anxian Yuan China Holdings Ltd (0922)?
The market capitalisation of Anxian Yuan China Holdings Ltd is HK$220M (≈ $28.0M). 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 Anxian Yuan China Holdings Ltd (0922)?
The price-to-sales ratio of Anxian Yuan China Holdings Ltd is 1.09 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the net margin of Anxian Yuan China Holdings Ltd (0922)?
The net margin of Anxian Yuan China Holdings Ltd is −59.1% (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 Anxian Yuan China Holdings Ltd (0922)?
The return on equity (ROE) of Anxian Yuan China Holdings Ltd is −13.2% (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 Anxian Yuan China Holdings Ltd (0922)?
On an EBIT basis the return on assets of Anxian Yuan China Holdings Ltd is 6.3% (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 Anxian Yuan China Holdings Ltd (0922)?
The operating margin of Anxian Yuan China Holdings Ltd is 21.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Anxian Yuan China Holdings Ltd (0922)?
Revenue at Anxian Yuan China Holdings Ltd is growing −27.1% versus a year earlier. 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 Anxian Yuan China Holdings Ltd (0922)?
Earnings per share at Anxian Yuan China Holdings Ltd are growing +5.9% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Anxian Yuan China Holdings Ltd (0922) hold?
Anxian Yuan China Holdings Ltd holds more cash than debt, HK$165M net (fiscal year 2026). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Anxian Yuan China Holdings Ltd in the live analysis
One click puts Anxian Yuan China 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 13, 2026