Fair Value Calculator Fair Value Calculator
EN DE

1128 (1128) Fair Value & Analysis

Consumer Cyclical · Market cap HK$26.5B

1 1128 1128 · HK
PriceHK$5.05
Fair ValueHK$6.88
Upside+36.2%
Quality53/100
Evidence: High Range HK$4.73 – HK$9.67

Fair value as of: Jul 2, 2026

From 22 valuation models · updated today

Share price −6.9% over the past month.

Price vs Fair Value (12 months)

HK$6.96 HK$4.69 Fair Value HK$6.88 Jun 2025 Jun 2026

12‑month range HK$4.69 – HK$6.96 · fair‑value band HK$4.73 – HK$9.67 · the HK$5.05 price screens below the HK$6.88 fair value. As of Jul 2, 2026.

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

Analysis

1128 (1128) currently trades at HK$5.05, while our model-based Fair Value estimate is HK$6.88 — implying the stock looks roughly 36.2% undervalued today. We read business quality at 53/100 (solid quality), in the Consumer Cyclical sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high) — always confirm before acting.

Over the trailing twelve months, 1128 generated revenue of HK$29.0B at a net margin of 5.6%. Revenue grew 9.7% year over year. Net debt stands at HK$38.0B. The stock trades on a trailing P/E of 16.3. Fundamentals as of Jul 2, 2026

Key figures & financial health

Revenue (TTM) HK$29.0B
Revenue growth (YoY) +9.7%
Net margin 5.6%
Free cash flow HK$5.4B FY2025
P/E ratio 16.3
Operating margin 16.8%
More key figures
EPS (TTM) HK$0.2500
Dividend yield 8.1%
EPS growth (YoY) -1.4%
Net debt HK$38.0B FY2025

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

1128 reported revenue of HK$29.0B in FY2025 versus HK$11.7B in FY2021, a compound +25.4%/yr. Reported net income was HK$1.6B in FY2025.

Revenue +25.4%/yr
FY21 HK$11.7B
FY22 HK$5.6B
FY23 HK$24.3B
FY24 HK$28.7B
FY25 HK$29.0B
Net income
FY21 −HK$5.2B
FY22 −HK$7.3B
FY23 HK$1.2B
FY24 HK$3.2B
FY25 HK$1.6B

Is 1128 fairly valued? → Check now

Similar stocks

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

Stock Price Fair Value vs Fair Value
Las Vegas Sands Corp LVS $50.25 $40.05 -20%
Galaxy Entertainment Group GXYEF $3.78 $6.82 +81%
0027 0027 HK$29.42 HK$41.44 +41%
Sands China Ltd SCHYF $1.80 $2.18 +21%
MGM Resorts International, through its subsidiaries, MGM $46.91 $20.81 -56%
Wynn Resorts, Limited WYNN $103.62 $90.24 -13%

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap Stocks

Frequently asked questions

Is 1128 (1128) undervalued?
As of Jul 2, 2026, our model estimates a fair value of HK$6.88 versus a price of HK$5.05 — about +36% (undervalued). Model-based estimate, not financial advice.
What is the fair value of 1128?
Our model-based fair value for 1128 is HK$6.88 (as of Jul 2, 2026), built from audited fundamentals. The current price is HK$5.05.
What is the quality score of 1128?
1128 has a Quality Score of 53/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of 1128 (1128)?
1128 reported trailing-twelve-month revenue of about HK$29.0B (latest available figure, as of Jul 2, 2026).
What is the net profit margin of 1128?
The net profit margin of 1128 is about 5.6%, meaning it keeps roughly 5.6% of revenue as net income. Based on the latest reported figures.
Does 1128 pay a dividend?
1128 currently shows a dividend yield of about 8.05% relative to its recent price (as of Jul 2, 2026).

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.