Water Oasis Group (1161) Fair Value & Analysis
Consumer Cyclical · HK · Market cap HK$749M
Fair value as of: Aug 13, 2026
From 23 valuation models · updated 2 days ago
Share price +12.7% over the past month.
A solid business, screening 85% undervalued on our models.
What matters now
- The price is below even our cautious bear case (HK$1.97). The market is more pessimistic than our downside scenario.
- Solid quality (69/100) at a price below fair value, the discount is the argument here, not the business quality.
Price vs Fair Value (5 years)
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$0.4802 – HK$1.42 · fair‑value band HK$1.97 – HK$3.28 · the HK$1.42 price screens below the HK$2.63 fair value. Dashed = 300-day average. As of Aug 13, 2026.
Analysis
Water Oasis Group (1161) currently trades at HK$1.42, while our model-based Fair Value estimate is HK$2.63, implying the stock looks roughly 85.2% undervalued today. The Quality Score stands at 69/100 (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, Water Oasis Group generated revenue of HK$1.0B at a net margin of 9.6%. Revenue grew 4.8% year over year. It earns a return on equity of 25.3%. The balance sheet holds a net cash position of HK$576M. Fundamentals as of Aug 13, 2026
Our scenario range runs from HK$1.97 (bear case) to HK$3.28 (bull case); at HK$1.42, the current price sits below 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 near its 52-week high and 84% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -14% fair-value upside, at 85%, 1161 screens cheaper 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.
All 23 models by family
Widest divergence: DCF Models (HK$5.48) versus Asset-Based (HK$0.3500). Highest evidence: Growth DCF (80).
Notify me when 1161 reaches fair value
Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.
Key figures & financial health
More key figures
Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.
Quality Score breakdown
Of which business quality 67 · Market factors (momentum, volatility) 93
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
Water Oasis Group Limited, together with its subsidiaries, operates beauty service centers in Hong Kong, Macau, and the People's Republic of China. It operates through Product and Service segments.
Full company description
Water Oasis Group Limited, together with its subsidiaries, operates beauty service centers in Hong Kong, Macau, and the People's Republic of China. It operates through Product and Service segments. The company offers general, specialist, and medical beauty services to high-end, mid-range, and mass-market consumer sectors for men and women through its spas, beauty salons, and medical beauty centers under the Oasis Beauty, Oasis Spa, Oasis Medical, Oasis Homme, Oasis Hair Spa, Oasis Dental Care, Oasis Health, Oasis Nail, Oasis Florist, Oasis Mom, phMedic+, InMedic, and Glycel Skin Spa brands. It also distributes skincare products under the Glycel, Eurobeauté, Erno Laszlo, DermaSynergy, HABA, and O~KO! beauty brands. In addition, the company operates online florist shops; and holds trademarks. Further, it is involved in the online sale of skincare products; provision of dental, medical, and aesthetic services; and holding of property, as well as produces and sells healing tea. Water Oasis Group Limited was founded in 1998 and is headquartered in Causeway Bay, Hong Kong.
Company description, as reported by the company or data provider.
Revenue & earnings trend
FY2021 – FY2025 · reported fiscal years
Water Oasis Group reported revenue of HK$981M in FY2025 versus HK$830M in FY2021, a compound +4.3%/yr. Reported net income was HK$81.3M in FY2025, compounding −16.9%/yr from FY2021.
of which total revenue +4.4 pp · buybacks/dilution +1.3 pp
Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).
Watch 1161: get an alert when its fair value changes →
Peer Group
Personal Services · 43 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.
Valuation Multiples vs Personal Services median · lower = cheaper
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.
Values & ESG
Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.
ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.
Similar stocks
10 more Personal Services stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).
| Stock | Price | Fair Value | vs Fair Value |
|---|---|---|---|
| Rollins, Inc ROL | $36.52 | $21.11 | -42% |
| Service Corporation SCI | $84.40 | $38.27 | -55% |
| Frontdoor, Inc FTDR | $85.51 | $73.81 | -14% |
| H&R Block, Inc HRB | $54.18 | $78.30 | +45% |
| Bright Horizons Family Solutions Inc BFAM | $71.52 | $62.41 | -13% |
| Fu Shou Yuan International Group 1448 | HK$2.64 | HK$4.20 | +59% |
| Lungyen Life Service Corporation 5530 | 49.35 TWD | 31.33 TWD | -37% |
| Carriage Services, Inc CSV | $33.69 | $27.81 | -17% |
| Musti Group MUSTI | €15.05 | €14.08 | -6% |
| Uniao Pet Participacoes S.A AUAU3 | R$3.32 | R$1.20 | -64% |
Compare Water Oasis Group with another stock
Price, fair value, quality and upside side by side.
Explore undervalued stocks
More undervalued Consumer Cyclical stocks →
Frequently asked questions
Is Water Oasis Group (1161) overvalued or undervalued?
What is the fair value of 1161?
What is the quality score of 1161?
What is the revenue of Water Oasis Group (1161)?
What is the net profit margin of 1161?
Does Water Oasis Group pay a dividend?
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.
Track Water Oasis 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.