Besunyen Holdings Co Ltd (0926) fair value: what the stock is really worth
As of Nov 13, 2026: fair value (intrinsic value) of Besunyen Holdings Co Ltd stock HK$5.10, price HK$2.35, upside +117.0%, quality 75 out of 100. Rating: strongly undervalued. Calculated from audited financials with 24 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$0.8681 – HK$8.59 · fair‑value band HK$4.07 – HK$6.13 · the HK$2.35 price screens below the HK$5.10 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 3 fiscal years are left out: there the valuation rested on only a fraction of the usual models. As of Nov 13, 2026.
Follow Besunyen Holdings Co in your weekly email
Every Wednesday you see whether Besunyen Holdings Co 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.
Besunyen Holdings Company Limited manufactures and sells therapeutic tea products and pharmaceuticals in the People's Republic of China. It operates through Tea Products; and Weight-Loss and Other Medicines segments.
Show moreShow less
The company offers therapeutic tea products, such as detox, slimming, fit, and relief tea under the Besunyen brand, as well as other tea products. It also provides Besunyen Orlistat weight-loss medicines, nutrition meal replacements, probiotics, and enzymes.
The company sells its products through over-the-counter pharmacies, pharmaceutical third-party terminals, and shops on e-commerce platforms. The company was formerly known as Tea-Care Group Ltd. and changed its name to Besunyen Holdings Company Limited in June 2010.
The company was founded in 2000 and is based in Beijing, the People's Republic of China. Besunyen Holdings Company Limited operates as a subsidiary of Foreshore Holding Group Limited.
Stock analysis
Besunyen Holdings Co Ltd (0926) currently trades at HK$2.35, while our model-based Fair Value estimate is HK$5.10, implying the stock looks roughly 54% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of HK$7.15 per share, and 21 of the 24 models we run sit above the HK$2.35 price.
Bear case: the Asset-Based group reads lowest at HK$1.66, and 3 of the 24 models stay below the price. Data coverage for this calculation is low.
Scenario range: HK$4.07 (bear) to HK$6.13 (bull), the price of HK$2.35 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 75/100 (high quality), in the Consumer Defensive sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Besunyen Holdings Co Ltd reported revenue of 494M CNY in FY2025 versus 1.1B CNY in FY2021, a compound −18.1%/yr. Reported net income was 20.4M CNY in FY2025.
Key figures
Market cap HK$287M (≈ $36.6M) Micro · P/E ratio 11.2 · P/S ratio 0.46 · Dividend yield 5.7% · Net margin 4.1% · Return on equity 4.8% · Return on assets (EBIT) −4.0% (5-year average) · Operating margin 6.5%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 37 out of 100 (low confidence).
What moves the price
The share trades about 15% below its 52-week high and 1% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at 3% fair-value upside, at 117%, 0926 screens cheaper than that median.
Fair Value models
BearHK$4.07Fair Value HK$5.10BullHK$6.13
Price HK$2.35 · Upside +117.0%
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.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+2.1%
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.
−14.9%
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.
−17.5%
Start year 2020 (pandemic). Over 10 years: −2.9% a year
Revenue growth 18 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.
+6.4%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
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.
+27.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year+21.3%
Dividend (yield on the price)5.7%
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.21.3% vs −18.0%, picking up
Profit margin 2019 to 2025 ⓘ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.−2% → 6%
Pace: the 5-year rate starts in 2020 (pandemic)
⚠ Revenue per share shrinking 8.6%/yr over ~10Y (margin trend unclear) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
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 Besunyen Holdings Co 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.Packaged Foods · 662 stocks
Beats the industry median on 11/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score75 · Top 25%
Fair Value upside+117.0% · Top 25%
Profitability
Return on equity (12 months)4.8% · Below median
Return on assets3.6% · Below median
Net margin (12 months)4.3% · Above median
Operating margin (12 months)6.5% · Above median
Growth and dividend
Revenue growth (quarter YoY)17.7% · Top 25%
Dividend yield (12 months)5.7% · Top 25%
Valuation Multiplesvs Packaged Foods 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). "Besunyen Holdings Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/0926
Frequently asked questions
Is Besunyen Holdings Co Ltd (0926) overvalued or undervalued?
As of Nov 13, 2026, our model estimates a fair value of HK$5.10 versus a price of HK$2.35, about +117% upside (undervalued).
What is the fair value of 0926?
Our model-based fair value for Besunyen Holdings Co Ltd is HK$5.10 (as of Nov 13, 2026), built from audited fundamentals. The current price: HK$2.35.
What is the quality score of 0926?
Besunyen Holdings Co Ltd has a Quality Score of 75/100. 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 Besunyen Holdings Co Ltd (0926)?
Our model-based price target is the fair value of HK$5.10 (as of Nov 13, 2026) from 24 valuation models. Cautious scenario HK$4.07, optimistic scenario HK$6.13. It is a calculation from audited fundamentals, not an analyst target.
What is the Besunyen Holdings Co Ltd stock forecast for 2026?
Our models put fair value at HK$5.10, about +117% upside versus a price of HK$2.35 (undervalued). Cautious scenario HK$4.07, optimistic scenario HK$6.13. The calculation is refreshed regularly with new filings.
What is the revenue of Besunyen Holdings Co Ltd (0926)?
Besunyen Holdings Co Ltd reported trailing-twelve-month revenue of about 540M CNY (latest available figure, as of Nov 13, 2026).
Does Besunyen Holdings Co Ltd pay a dividend?
Besunyen Holdings Co Ltd currently shows a dividend yield of 5.74% relative to its recent price (as of Nov 13, 2026).
How much is the dividend of Besunyen Holdings Co Ltd (0926) and when is the ex-dividend date?
Besunyen Holdings Co Ltd pays a dividend of HK$0.135 per share a year, a dividend yield of 5.7%. The last ex-dividend date was Aug 27, 2025. The payout ratio is 133% of earnings. Free cash flow covers the dividend 2.22 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into Besunyen Holdings Co Ltd (0926)?
Today's price is already fair in a discounted-cash-flow model if free cash flow at Besunyen Holdings Co Ltd shrinks by more than 40 % per year for five years (discount rate 10.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue fell 17.5 % per year. As of Nov 13, 2026.
What discount rate (WACC) does the fair value of 0926 use?
Our models discount Besunyen Holdings Co Ltd at 10.8 %: a base by market capitalisation (nano), damped by beta 1.20, 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 Besunyen Holdings Co 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 (10.8 %) and the same formula as our fair value.
How much growth has Besunyen Holdings Co Ltd (0926) delivered so far?
Over the past 5 years revenue at Besunyen Holdings Co Ltd shrank 17.5 % 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 Besunyen Holdings Co Ltd (0926) growing?
The median revenue growth in the sector is +3.6 % a year. That is the yardstick for the growth priced into Besunyen Holdings Co 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 Besunyen Holdings Co Ltd (0926)?
The free-cash-flow yield on the price is 24.60 %: that much free cash flow Besunyen Holdings Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (10.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Besunyen Holdings Co Ltd (0926)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Besunyen Holdings Co Ltd it is HK$5.10 per share (as of Nov 13, 2026), against a price of HK$2.35. It is the blended result of 24 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Besunyen Holdings Co Ltd stock overvalued or undervalued in 2026?
As of Nov 13, 2026, 0926 trades below its calculated fair value: price HK$2.35, fair value HK$5.10, a gap of about +117% (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 0926?
No. The price is what the market pays today (HK$2.35); the fair value is what the company's own numbers justify (HK$5.10). For Besunyen Holdings Co Ltd the two are HK$2.75 per share apart. That gap is exactly why we show both numbers side by side.
How much is Besunyen Holdings Co Ltd worth?
The market values Besunyen Holdings Co Ltd at about HK$287M (market capitalisation, as of Nov 13, 2026). Per share that is HK$2.35; our models calculate a fair value of HK$5.10 per share.
What do the bullish and bearish scenarios say about 0926?
Our models span a range for Besunyen Holdings Co Ltd: cautious scenario HK$4.07, base HK$5.10, optimistic HK$6.13 per share (as of Nov 13, 2026, price HK$2.35). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 0926?
Besunyen Holdings Co Ltd trades at a price-to-earnings ratio of 11.2 (as of Nov 13, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of HK$5.10 is built from several models across several years. Other multiples: P/B 0.5, P/S 0.5, EV/EBITDA 1.2.
How solid is the balance sheet of Besunyen Holdings Co Ltd (0926)?
Balance-sheet figures for Besunyen Holdings Co Ltd (as of Nov 13, 2026): return on equity 4.8%. They feed the Quality Score of 75/100, which measures business quality independently of the share price.
How far is 0926 from its 52-week high?
Besunyen Holdings Co Ltd trades at HK$2.35, about 15% below its 52-week high of HK$2.75 and 1% above the low of HK$2.34 (as of Nov 13, 2026). Distance from the high says nothing about value: that is what the fair value of HK$5.10 is for.
Which stocks are comparable to Besunyen Holdings Co Ltd?
From the same area (Consumer Defensive) we also value Nestlé S.A, Danone S.A, Foshan Haitian Flavouring and Food Company, The Kraft Heinz Company, 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 Besunyen Holdings Co Ltd stock attractive at the current price?
The data as of Nov 13, 2026: price HK$2.35, calculated fair value HK$5.10 (+117%), Quality Score 75/100, from 24 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 0926 calculated?
We run Besunyen Holdings Co Ltd through 24 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$5.10 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. Besunyen Holdings Co Ltd currently trades 54% 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 Besunyen Holdings Co Ltd (0926)?
The closing price on Nov 13, 2026 was HK$2.35. Our model-based fair value is HK$5.10, about +117% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Besunyen Holdings Co Ltd right now?
The rarer combination: high quality (75/100) AND below fair value. That earns a closer look rather than a quick verdict. The price is below even our cautious bear case (HK$4.07). 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.
Key figures of Besunyen Holdings Co Ltd
How large is the market capitalisation of Besunyen Holdings Co Ltd (0926)?
The market capitalisation of Besunyen Holdings Co Ltd is HK$287M (≈ $36.6M). 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 Besunyen Holdings Co Ltd (0926)?
The price-to-sales ratio of Besunyen Holdings Co Ltd is 0.46 (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 Besunyen Holdings Co Ltd (0926)?
The dividend yield of Besunyen Holdings Co Ltd is 5.7%. 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 Besunyen Holdings Co Ltd (0926)?
The net margin of Besunyen Holdings Co Ltd is 4.1% (fiscal year 2025). 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 Besunyen Holdings Co Ltd (0926)?
The return on equity (ROE) of Besunyen Holdings Co Ltd is 4.8% (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 Besunyen Holdings Co Ltd (0926)?
On an EBIT basis the return on assets of Besunyen Holdings Co Ltd is −4.0% (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 Besunyen Holdings Co Ltd (0926)?
The operating margin of Besunyen Holdings Co Ltd is 6.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Besunyen Holdings Co Ltd (0926)?
Revenue at Besunyen Holdings Co Ltd is growing 17.7% versus a year earlier (3y avg −14.9%). 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 Besunyen Holdings Co Ltd (0926)?
Earnings per share at Besunyen Holdings Co Ltd are growing 21.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Besunyen Holdings Co Ltd (0926) hold?
Besunyen Holdings Co Ltd holds more cash than debt, 173M CNY net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Besunyen Holdings Co Ltd in the live analysis
One click puts Besunyen Holdings Co 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