1003 (1003) Fair Value & Analysis

Communication Services · Market cap HK$956M

1 1003 1003 · HK

PriceHK$0.2110

Fair ValueHK$0.1700

Upside-19.4%

Quality43/100

Evidence: Low Range HK$0.1300 – HK$0.2000

Fair value as of: Jul 2, 2026

From 2 valuation models · updated today

Share price −8.3% over the past month.

Price vs Fair Value (12 months)

12‑month range HK$0.2000 – HK$0.4950 · fair‑value band HK$0.1300 – HK$0.2000 · the HK$0.2110 price screens above the HK$0.1700 fair value. As of Jul 2, 2026.

✦ Which stocks are undervalued right now? Check free Discover now →

Analysis

1003 (1003) currently trades at HK$0.2110, while our model-based Fair Value estimate is HK$0.1700 — implying the stock looks roughly 19.4% overvalued today. We read business quality at 43/100 (below-average quality), in the Communication Services 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: low).

Trailing-twelve-month revenue stands at HK$342M. Revenue grew 56.2% year over year. It earns a return on equity of -53.9%. The balance sheet holds a net cash position of HK$79.4M. Fundamentals as of Jul 2, 2026

Key figures & financial health

Revenue (TTM) HK$342M

Revenue growth (YoY) +56.2%

Net margin -146%

Return on equity -53.9%

Free cash flow −HK$47.1M FY2025

Operating margin -246%

More key figures

EPS (TTM) HK$-0.0300

EPS growth (YoY) -93.9%

Net cash HK$79.4M FY2025

Figures from reported company fundamentals (EODHD) · as of Jul 2, 2026. TTM = trailing twelve months.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

1003 reported revenue of HK$342M in FY2025 versus HK$158M in FY2021, a compound +21.2%/yr. Reported net income was −HK$498M in FY2025.

Revenue +21.2%/yr

FY21 HK$158M

FY22 HK$13.6M

FY23 HK$1.3B

FY24 HK$34.2M

FY25 HK$342M

Net income

FY21 −HK$236M

FY22 −HK$222M

FY23 HK$159M

FY24 −HK$261M

FY25 −HK$498M

Is 1003 fairly valued? → Check now

Similar stocks

6 more Entertainment stocks, each showing price versus our Fair Value estimate (as of Jul 2, 2026).

Stock	Price	Fair Value	vs Fair Value
Netflix, Inc NFC	€64.57	€57.58	-11%
The Walt Disney Company DIS	C$11.30	C$10.79	-5%
Warner Bros. Discovery, Inc WBD	$26.23	$4.82	-82%
Universal Music Group UMG	€19.55	€10.36	-47%
TKO Group TKO	$206.43	$174.49	-15%
Live Nation Entertainment, Inc LYV	$170.56	$46.89	-73%

Explore undervalued stocks

More undervalued Communication Services stocks →

All undervalued stocks Technology Financial Services Healthcare Consumer Cyclical Consumer Defensive Communication Services Industrials Energy Basic Materials Real Estate Utilities Deeply Undervalued Stocks Undervalued Blue-Chip Stocks Undervalued Small-Cap Stocks

Frequently asked questions

Is 1003 (1003) undervalued?

As of Jul 2, 2026, our model estimates a fair value of HK$0.1700 versus a price of HK$0.2110 — about −19% (overvalued). Model-based estimate, not financial advice.

What is the fair value of 1003?

Our model-based fair value for 1003 is HK$0.1700 (as of Jul 2, 2026), built from audited fundamentals. The current price is HK$0.2110.

What is the quality score of 1003?

1003 has a Quality Score of 43/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.

What is the revenue of 1003 (1003)?

1003 reported trailing-twelve-month revenue of about HK$342M (latest available figure, as of Jul 2, 2026).

What is the net profit margin of 1003?

The net profit margin of 1003 is about -145.7%, 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.

Educational research only · not financial advice · no buy/sell recommendation. Model-based estimates are not certainties; their reliability depends on data quality and assumptions.