VS International Group Ltd (1002) fair value: what the stock is really worth
As of Nov 13, 2026: fair value (intrinsic value) of VS International Group Ltd stock HK$0.08, price HK$0.05, upside +62.0%, quality 52 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 11, 2026.
How to read this chart
60‑month range HK$0.0440 – HK$0.1550 · fair‑value band HK$0.0730 – HK$0.0922 · the HK$0.0480 price screens below the HK$0.0778 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. As of Nov 11, 2026.
Follow VS International Group in your weekly email
Every Wednesday you see whether VS International Group 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.
V.S. International Group Limited, an investment holding company, manufactures, assembles, and sells plastic molded products and parts in Mainland China, Hong Kong, Southeast Asia, Europe, and the United States.
Show moreShow less
The company operates through Manufacturing; Property Investments; and Solar Plant segments.
It also engages in the manufacture, assembly, and sale of electronic products, parts and components, and moulds design and fabrication; sales of electricity; leasing of investment properties; operation and management of rooftop solar plants; and property investment business.
The company was founded in 1997 and is headquartered in Central, Hong Kong.
Stock analysis
VS International Group Ltd (1002) currently trades at HK$0.0480, while our model-based Fair Value estimate is HK$0.0778, implying the stock looks roughly 38% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of HK$0.3400 per share, and 18 of the 24 models we run sit above the HK$0.0480 price.
Bear case: the Earnings-Based group reads lowest at HK$0.0150, and 6 of the 24 models stay below the price. Data coverage for this calculation is low.
Scenario range: HK$0.0730 (bear) to HK$0.0922 (bull), the price of HK$0.0480 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 52/100 (solid quality), in the Basic Materials sector.
Weak Growth: Revenue growth is weak: less than 2 % a year.
VS International Group Ltd reported revenue of HK$448M in FY2025 versus HK$256M in FY2021, a compound +15.0%/yr. Reported net income was HK$2.8M in FY2025.
Key figures
Market cap HK$126M (≈ $16.0M) Micro · P/E ratio 4.6 · P/S ratio 0.03 · Net margin 0.6% · Return on equity 5.5% · Return on assets (EBIT) −4.3% (5-year average) · Operating margin 12.3% · Revenue growth (YoY) +11.4%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 31 out of 100 (low confidence).
What moves the price
The share trades about 41% below its 52-week high and 9% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Basic Materials peers we cover trades at −42% fair-value upside, at 62%, 1002 screens cheaper than that median.
Fair Value models
BearHK$0.0730Fair Value HK$0.0778BullHK$0.0922
Price HK$0.0480 · Upside +62.0%
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 weak: less than 2 % a year.
Revenue growth 1 year
+699.9%
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.
+54.6%
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.
−1.5%
Start year 2020 (pandemic). Over 10 years: −7.1% a year
Revenue growth 23 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.
−3.1%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
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.
0.7% (2020) → 6.9% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: no profitable base year
not computed
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).
−25.1%
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 −26.7% a year for the price.
Compare VS International Group 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.Specialty Chemicals · 756 stocks
Beats the industry median on 6/11 measures
A mixed picture versus its industry peers.
Valuation
Quality Score52 · Below median
Fair Value upside+62.1% · Top 25%
Profitability
Return on equity (12 months)5.5% · Below median
Return on assets0.3% · Below median
Net margin (12 months)3.8% · Below median
Operating margin (12 months)12.3% · Above median
Growth and dividend
Revenue growth (quarter YoY)11.4% · Below median
Balance sheet
Debt / equity0.05× · Below median
Valuation Multiplesvs Specialty Chemicals 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). "VS International Group Ltd Fair Value". https://www.fairvalue-calculator.com/stock/1002
Frequently asked questions
Is VS International Group Ltd (1002) overvalued or undervalued?
As of Nov 11, 2026, our model estimates a fair value of HK$0.0778 versus a price of HK$0.0480, about +62% upside (undervalued).
What is the fair value of 1002?
Our model-based fair value for VS International Group Ltd is HK$0.0778 (as of Nov 11, 2026), built from audited fundamentals. The current price: HK$0.0480.
What is the quality score of 1002?
VS International Group Ltd has a Quality Score of 52/100. 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 VS International Group Ltd (1002)?
Our model-based price target is the fair value of HK$0.0778 (as of Nov 11, 2026) from 24 valuation models. Cautious scenario HK$0.0730, optimistic scenario HK$0.0922. It is a calculation from audited fundamentals, not an analyst target.
What is the VS International Group Ltd stock forecast for 2026?
Our models put fair value at HK$0.0778, about +62% upside versus a price of HK$0.0480 (undervalued). Cautious scenario HK$0.0730, optimistic scenario HK$0.0922. The calculation is refreshed regularly with new filings.
What growth is priced into VS International Group Ltd (1002)?
For today's price to be fair in a discounted-cash-flow model, VS International Group Ltd would have to grow free cash flow by -25.1 % 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 -1.5 % per year. As of Nov 11, 2026.
What discount rate (WACC) does the fair value of 1002 use?
Our models discount VS International Group Ltd at 9.0 %: a base by market capitalisation (nano), damped by beta 0.08, 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 VS International Group Ltd that is -25.1 % 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 VS International Group Ltd (1002) delivered so far?
Over the past 5 years revenue at VS International Group Ltd grew -1.5 % a year. The price currently implies free-cash-flow growth of -25.1 % 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 VS International Group Ltd (1002) growing?
The median revenue growth in the sector is +7.9 % a year. That is the yardstick for the growth priced into VS International Group Ltd (-25.1 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of VS International Group Ltd (1002)?
The free-cash-flow yield on the price is 44.83 %: that much free cash flow VS International Group 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 VS International Group Ltd (1002)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For VS International Group Ltd it is HK$0.0778 per share (as of Nov 11, 2026), against a price of HK$0.0480. It is the blended result of 24 valuation models in 7 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is VS International Group Ltd stock overvalued or undervalued in 2026?
As of Nov 11, 2026, 1002 trades below its calculated fair value: price HK$0.0480, fair value HK$0.0778, a gap of about +62% (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 1002?
No. The price is what the market pays today (HK$0.0480); the fair value is what the company's own numbers justify (HK$0.0778). For VS International Group Ltd the two are HK$0.0298 per share apart. That gap is exactly why we show both numbers side by side.
How much is VS International Group Ltd worth?
The market values VS International Group Ltd at about HK$126M (market capitalisation, as of Nov 11, 2026). Per share that is HK$0.0480; our models calculate a fair value of HK$0.0778 per share.
What do the bullish and bearish scenarios say about 1002?
Our models span a range for VS International Group Ltd: cautious scenario HK$0.0730, base HK$0.0778, optimistic HK$0.0922 per share (as of Nov 11, 2026, price HK$0.0480). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 1002?
VS International Group Ltd trades at a price-to-earnings ratio of 4.6 (as of Nov 11, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of HK$0.0778 is built from several models across several years. Other multiples: P/S 0.2.
How solid is the balance sheet of VS International Group Ltd (1002)?
Balance-sheet figures for VS International Group Ltd (as of Nov 11, 2026): return on equity 5.5%, debt of 0.05 per unit of equity. They feed the Quality Score of 52/100, which measures business quality independently of the share price.
How far is 1002 from its 52-week high?
VS International Group Ltd trades at HK$0.0480, about 41% below its 52-week high of HK$0.0810 and 9% above the low of HK$0.0440 (as of Nov 13, 2026). Distance from the high says nothing about value: that is what the fair value of HK$0.0778 is for.
Which stocks are comparable to VS International Group Ltd?
From the same area (Basic Materials) we also value Linde plc, Ecolab Inc, The Sherwin-Williams Company, Air Products and Chemicals, 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 VS International Group Ltd stock attractive at the current price?
The data as of Nov 11, 2026: price HK$0.0480, calculated fair value HK$0.0778 (+62%), Quality Score 52/100, 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 1002 calculated?
We run VS International Group Ltd through 24 models from 7 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of HK$0.0778 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. VS International Group Ltd currently trades 38% 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 VS International Group Ltd (1002)?
The closing price on Nov 13, 2026 was HK$0.0480. Our model-based fair value is HK$0.0778, about +62% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with VS International Group Ltd right now?
The price is below even our cautious bear case (HK$0.0730). 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 (52/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of VS International Group Ltd
How large is the market capitalisation of VS International Group Ltd (1002)?
The market capitalisation of VS International Group Ltd is HK$126M (≈ $16.0M). 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 VS International Group Ltd (1002)?
The price-to-sales ratio of VS International Group Ltd is 0.03 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the net margin of VS International Group Ltd (1002)?
The net margin of VS International Group Ltd is 0.6% (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 VS International Group Ltd (1002)?
The return on equity (ROE) of VS International Group Ltd is 5.5% (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 VS International Group Ltd (1002)?
On an EBIT basis the return on assets of VS International Group Ltd is −4.3% (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 VS International Group Ltd (1002)?
The operating margin of VS International Group Ltd is 12.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at VS International Group Ltd (1002)?
Revenue at VS International Group Ltd is growing +11.4% versus a year earlier (3y avg +54.6%). 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 VS International Group Ltd (1002)?
Earnings per share at VS International Group Ltd are growing +25.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does VS International Group Ltd (1002) hold?
VS International Group Ltd holds more cash than debt, HK$31.4M net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch VS International Group Ltd in the live analysis
One click puts VS International Group 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 11, 2026