EN DE

Khoon Group (0924) Fair Value & Analysis

Industrials · HK · Market cap HK$124M

KG Khoon Group 0924 · HK
PriceHK$0.1240
Fair ValueHK$0.0300
Upside-75.8%
Quality67/100
Watch Khoon Group for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Loss-making · -46.6% net margin
generates free cash flow
Mixed vs. peers (5/11)
Narrow moat 0/100
Evidence: Medium Range HK$0.0200 – HK$0.0400 Share as image

Fair value as of: Aug 13, 2026

From 13 valuation models · updated 2 days ago

Share price −0.8% over the past month.

A solid business, but screening 76% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (HK$0.0400). The favourable scenario is already priced in.
  • Solid but not exceptional quality (67/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (HK$0.0200 to HK$0.0400) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

HK$1.06 HK$0.0800 Fair Value HK$0.0300 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$0.0800 – HK$1.06 · fair‑value band HK$0.0200 – HK$0.0400 · the HK$0.1240 price screens above the HK$0.0300 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

Khoon Group (0924) currently trades at HK$0.1240, while our model-based Fair Value estimate is HK$0.0300, implying the stock looks roughly 75.8% overvalued today. The Quality Score stands at 67/100 (solid quality), in the Industrials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, Khoon Group generated revenue of HK$51.0M at a net margin of -46.6%. Revenue declined 60.2% year over year. It earns a return on equity of -97.2%. The balance sheet holds a net cash position of HK$9.4M. Fundamentals as of Aug 13, 2026

Our scenario range runs from HK$0.0200 (bear case) to HK$0.0400 (bull case); at HK$0.1240, the current price sits above 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 71% below its 52-week high and 77% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -34% fair-value upside, at -76%, 0924 screens richer 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$0.2200 HK$0.3700 HK$0.5700 72
Gordon GGM HK$0.0300 HK$0.0500 HK$0.0600 70
Rev-Margin DCF HK$0.1500 HK$0.2500 HK$0.3800 67
All 13 models by family
DCF Models
FCF DCF HK$0.2300 HK$0.3600 HK$0.6500 38
Owner Earnings HK$0.0100 HK$0.0200 HK$0.0200 31
5Y Revenue Exit HK$0.1500 HK$0.2500 HK$0.3800 39
5Y EBITDA Exit HK$0.1000 HK$0.1200 HK$0.1500 41
10Y Revenue Exit HK$0.1800 HK$0.2700 HK$0.4200 36
10Y EBITDA Exit HK$0.1500 HK$0.1900 HK$0.2500 37
Dividend Discount
Gordon GGM HK$0.0300 HK$0.0500 HK$0.0600 70
DDM Multi-Stage HK$0.0300 HK$0.0400 HK$0.0500 61
Multiples
EV/EBITDA HK$0.0200 HK$0.0200 HK$0.0200 54
EV/Revenue HK$0.1100 HK$0.1500 HK$0.1900 43
Asset-Based
NCAV (Graham) HK$0.0200 HK$0.0200 HK$0.0300 50
Growth DCF
Growth DCF HK$0.2200 HK$0.3700 HK$0.5700 72
Rev-Margin DCF HK$0.1500 HK$0.2500 HK$0.3800 67

Widest divergence: Growth DCF (HK$0.2500) versus Multiples (HK$0.0200). Highest evidence: Growth DCF (72).

Notify me when 0924 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$51.0M
Revenue growth (YoY) -60.2%
Net margin -46.6%
Return on equity -97.2%
Free cash flow HK$20.8M FY2025
Operating margin -124%
More key figures
EPS growth (YoY) -97.2%
Net cash HK$9.4M FY2025

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

Quality Score breakdown

Overall quality 67/100

Of which business quality 72 · Market factors (momentum, volatility) 23

Profitability 25
Margins and returns on capital today
Quality Growth 41
Are margins and returns improving?
Cashflow 98
Earnings quality: real cash, not paper profit
Fin. Strength 92
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 43
Calm price path (market factor)
Momentum 19
Price trend over the last 3–12 months (market factor)
52W Momentum 8
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

Khoon Group Limited, an investment holding company, operates as a mechanical and electrical service provider that specializes in providing electrical engineering solutions in Singapore.

Full company description

Khoon Group Limited, an investment holding company, operates as a mechanical and electrical service provider that specializes in providing electrical engineering solutions in Singapore. The company's electrical engineering services include customization and installation of electrical systems; assisting to obtain statutory approvals; and testing and commissioning. It also offers electrical engineering services to new building developments, redevelopment, repair, additions, and alterations works to existing buildings and structures, as well as upgrading projects for residential, commercial, and industrial buildings. The company was incorporated in 2018 and is based in Singapore. Khoon Group Limited operates as a subsidiary of Southern Heritage Limited.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Khoon Group reported revenue of HK$77.7M in FY2025 versus HK$26.3M in FY2021, a compound +31.1%/yr. Reported net income was −HK$2.1M in FY2025.

Growth Quality 67/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
HK$77.7M
Latest YoY
+11.7%
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.
+49.9%
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.
+15.4%
Avg. growth/yr (9Y) 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.
+8.1%
Revenue +31.1%/yr
FY21 HK$26.3M
FY22 HK$23.1M
FY23 HK$50.6M
FY24 HK$69.5M
FY25 HK$77.7M
Net income
FY21 −HK$183K
FY22 −HK$618K
FY23 −HK$1.5M
FY24 −HK$8.9K
FY25 −HK$2.1M

0924 screens 76% overvalued. Compare with Larsen & Toubro Limited →

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). "Khoon Group Fair Value". https://www.fairvalue-calculator.com/stock/0924

Peer Group

Engineering & Construction · 838 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 67 · Top 25%
Fair Value upside −76% · Bottom 25%
Return on assets -40% · Bottom 25%
Net margin (TTM) -47% · Bottom 25%
Operating margin (TTM) -124% · Bottom 25%
Revenue growth -60% · Bottom 25%
Dividend yield (TTM) 3.2% · Above median

Valuation Multiples vs Engineering & Construction median · lower = cheaper

P/B 0.46× · Cheaper than median
P/S (TTM) 0.31× · Cheaper than median
P/FCF 0.8× · 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 0 · sector 14
FUTURE 0 · sector 14
PAST 0 · sector 26
HEALTH 0 · sector 94
DIVIDEND 65 · sector 42

VALUE 0: the price sits above our fair-value range.

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 Engineering & Construction stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Larsen & Toubro Limited LT ₹4,020 ₹1,994 -50%
Samsung C&T Corporation 028260 357,500 KRW 261,411 KRW -27%
Hyundai Engineering & Construction Co 000720 113,700 KRW 61,453 KRW -46%
Samsung E&A Co 028050 49,300 KRW 43,624 KRW -12%
Rail Vikas Nigam Limited RVNL ₹230.00 ₹48.92 -79%
Daewoo Engineering & Construction Co 047040 18,400 KRW 6,507 KRW -65%
KEPCO Engineering & Construction Company 052690 99,800 KRW 19,346 KRW -81%
GS Engineering & Construction Corporation 006360 35,200 KRW 23,135 KRW -34%
DL E&C Co 375500 73,500 KRW 148,433 KRW +102%
KEPCO Plant Service & Engineering Co 051600 45,400 KRW 43,924 KRW -3%

Compare Khoon Group with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 Khoon Group (0924) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of HK$0.0300 versus a price of HK$0.1240, about −76% (overvalued).
What is the fair value of 0924?
Our model-based fair value for Khoon Group is HK$0.0300 (as of Aug 13, 2026), built from audited fundamentals. The current price is HK$0.1240.
What is the quality score of 0924?
Khoon Group has a Quality Score of 67/100. 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 Khoon Group (0924)?
Khoon Group reported trailing-twelve-month revenue of about HK$51.0M (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 0924?
The net profit margin of Khoon Group is about -46.6%, meaning it is currently running at a net loss. Based on the latest reported figures.

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 Khoon Group 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.