EN DE

Adtiger Corp Ltd (1163) Fair Value & Analysis

Communication Services · HK · Market cap HK$160M (≈ $20.3M) · ISIN KYG009701064

What is Adtiger Corp Ltd really worth?

AC Adtiger Corp Ltd 1163 · HK
PriceHK$0.1560
Fair ValueHK$0.1360
Upside−12.8%
Quality48/100

Below-average quality, and trading another 15% above our fair value of HK$0.1360.

As of Aug 27, 2026, the fair value of Adtiger Corp Ltd is HK$0.1360 per share against a price of HK$0.1560, so the fair value sits 13% below the price. A model estimate blended from multiple valuation models, recalculated regularly.

Watch Adtiger Corp Ltd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

✓generates free cash flow

Risks

!Mixed Growth (revenue 5y +10.5 %/yr)
!Thin margins · 1.6% net margin
!Mixed vs. peers (6/11)
!Narrow moat 22/100
!Evidence only low, so the estimate is less certain
!Weak on valuation: 16 out of 100
!Weak on past: 11 out of 100
Evidence: Low Range HK$0.1020 – HK$0.1700

Fair value as of: Aug 27, 2026

From 18 valuation models · updated 10 days ago

Share price −13.8% over the past month.

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

69 individual criteria per stock, every one traceable See the method →

What matters now

  • Solid but not exceptional quality (48/100) and above fair value, neither a clear bargain nor a standout compounder.
  • Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.

Price vs Fair Value (5 years)

HK$2.34 HK$0.1000 Fair Value HK$0.1360 Apr 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 27, 2026.

How to read this chart

60‑month range HK$0.1000 – HK$2.34 · fair‑value band HK$0.1020 – HK$0.1700 · the HK$0.1560 price screens above the HK$0.1360 fair value. Dashed = 300-day average. As of Aug 27, 2026.

Full chart & analysis →

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

Analysis

Adtiger Corp Ltd (1163) currently trades at HK$0.1560, while our model-based Fair Value estimate is HK$0.1360, implying the stock looks roughly 14.7% overvalued today. The Quality Score stands at 48/100 (below-average quality), in the Communication Services sector. Bull case: the DCF Models group reads highest at a median of HK$1.18 per share, and 9 of the 18 models we run sit above the HK$0.1560 price. Bear case: the Earnings-Based group reads lowest at HK$0.0500, and 9 of the 18 models stay below the price. Evidence for this calculation is low.

Over the trailing twelve months, Adtiger Corp Ltd generated revenue of HK$346M at a net margin of 1.6%. Revenue grew 11.2% year over year. It earns a return on equity of 2.8%. The balance sheet holds a net cash position of HK$475M. Fundamentals as of Aug 27, 2026

Our scenario range runs from HK$0.1020 (bear case) to HK$0.1700 (bull case); at HK$0.1560, the current price sits within 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 about 25% below its 52-week high and 41% above its 52-week low, currently below its 200-day average. For context, the median of 10 Communication Services peers we cover trades at −13% fair-value upside, at −13%, 1163 screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced 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. Every input is real reported data, nothing guessed.

Model 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. Evidence
Highest evidence
FCF DCF best evidence HK$1.28 HK$1.60 HK$2.02 80
Growth DCF HK$1.28 HK$1.55 HK$1.88 77
Residual Income HK$0.1500 HK$0.1400 HK$0.1000 76
All 18 models by family
DCF Models
FCF DCF best evidence HK$1.28 HK$1.60 HK$2.02 80
Owner Earnings HK$0.6000 HK$0.6300 HK$0.6700 75
5Y Revenue Exit HK$1.28 HK$1.72 HK$2.27 71
5Y P/E Exit HK$0.9100 HK$1.00 HK$1.08 69
10Y Revenue Exit HK$1.25 HK$1.61 HK$2.10 65
10Y P/E Exit HK$1.06 HK$1.18 HK$1.31 63
Earnings-Based
Graham-Dodd HK$0.0400 HK$0.1500 HK$0.2000 64
Lynch FV HK$0.0300 HK$0.0500 HK$0.0600 61
PEG = 1.0 HK$0.0300 HK$0.0500 HK$0.0600 57
Multiples
P/E Multiple HK$0.1000 HK$0.1400 HK$0.1700 63
P/S Multiple HK$0.0800 HK$0.1100 HK$0.1300 58
P/B Multiple HK$0.0800 HK$0.1100 HK$0.1300 55
EV/Revenue HK$1.33 HK$1.67 HK$2.01 52
Asset-Based
NCAV (Graham) HK$0.1200 HK$0.1500 HK$0.2300 51
Growth DCF
Growth DCF HK$1.28 HK$1.55 HK$1.88 77
Rev-Margin DCF HK$1.28 HK$1.72 HK$2.24 71
Economic Profit
Residual Income HK$0.1500 HK$0.1400 HK$0.1000 76
Growth Earnings
Growth-Adj P/E HK$0.0900 HK$0.1300 HK$0.1600 68

Widest divergence: Growth DCF (HK$1.55) versus Earnings-Based (HK$0.0500). Highest evidence: FCF DCF (80).

Notify me when 1163 reaches fair value

Put 1163 on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 17.9 as of Jul 2, 2026
P/S ratio 0.29 P/E × margin
Net margin 1.6% FY2025
Return on equity 2.8% TTM
Return on assets (EBIT) 0.1% avg 5y
Operating margin 0.2% TTM
More key figures
Growth
Revenue (TTM) HK$346M TTM
Revenue growth (YoY) +11.2% 3y avg −0.8%
EPS growth (YoY) +19.4%
Balance sheet & cash flow
Free cash flow HK$77.8M FY2025
Net cash HK$475M FY2025

Figures from reported company fundamentals · as of Aug 27, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 48/100

Of which business quality 52 · Market factors (momentum, volatility) 28

Profitability 20
Margins and returns on capital today
Quality Growth 56
Are margins and returns improving?
Cashflow 93
Earnings quality: real cash, not paper profit
Fin. Strength 57
Balance sheet, leverage, solvency risk
Investment 83
Disciplined investing over empire-building
Low Volatility 10
Calm price path (market factor)
Momentum 32
Price trend over the last 3–12 months (market factor)
52W Momentum 42
Distance to the 52-week high (market factor)
Net Issuance 0
Buybacks instead of dilution

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.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Adtiger Corporations Limited, an investment holding company, provides online advertising services in Mainland China, Singapore, Hong Kong, Indonesia and internationally. The company's online advertising platform connects its advertisers with its media publishers directly or indirectly through resellers designated by its media publishers.

Full company description

Adtiger Corporations Limited, an investment holding company, provides online advertising services in Mainland China, Singapore, Hong Kong, Indonesia and internationally. The company's online advertising platform connects its advertisers with its media publishers directly or indirectly through resellers designated by its media publishers. It also provides overseas online advertising services to China-based advertisers. In addition, the company offers marketing services. Adtiger Corporations Limited was founded in 2015 and is headquartered in Beijing, the People's Republic of China.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Adtiger Corp Ltd reported revenue of 346M CNY in FY2025 versus 352M CNY in FY2021, a compound −0.4%/yr. Reported net income was 5.6M CNY in FY2025, compounding −17.2%/yr from FY2021.

Growth Quality 82/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
HK$346M
Latest YoY
+14.2%
Avg. revenue growth/yr (3Y) ⓘ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.
−0.8%
Avg. revenue growth/yr (5Y) ⓘ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.
+10.5%
Avg. revenue growth/yr (8Y) ⓘ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.
+14.6%
Value creation/yr (5Y) ⓘEarnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.
−19.8% · in HKD
Earnings growth per share plus dividend yield: the value created per share and year.
Earnings growth per share−19.8%
Dividend yield0.0%
Operating margin (EBIT) ⓘ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.1.1% (2020) → −0.9% (2025) · falling
Worst earnings drop183% (2023) (loss year, drop beyond 100%) · in HKD
Revenue −0.4%/yr
FY21 352M CNY
FY22 355M CNY
FY23 294M CNY
FY24 303M CNY
FY25 346M CNY
Net income −17.2%/yr
FY21 11.8M CNY
FY22 9.0M CNY
FY23 −10.9M CNY
FY24 −4.2M CNY
FY25 5.6M CNY

1163 screens 15% overvalued. Compare with AppLovin Corporation →

Run the numbers yourself: free valuation calculators
DCF CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorFama-French ModelIntrinsic Value
Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

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.

Adtiger Corp Ltd · Fair Value
HK$0.1360 −15%Fair Value
Calculator →

Cite: Fair Value Calculator (2026). "Adtiger Corp Ltd Fair Value". https://www.fairvalue-calculator.com/stock/1163.HK

Peer Group

Advertising Agencies · 193 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.

Quality Score 48 · Below median
Fair Value upside −13% · Below median
Return on equity (TTM) 3% · Above median
Return on assets 0% · Below median
Net margin (TTM) 2% · Above median
Operating margin (TTM) 0% · Below median
Revenue growth 11% · Above median

Valuation Multiples vs Advertising Agencies median · lower = cheaper

P/E (TTM) 17.9× · Pricier than median
P/B 0.10× · Cheaper than 75% of peers
P/S (TTM) 0.06× · Cheaper than 75% of peers
P/FCF 0.3× · Cheaper than 75% of peers

Strength profile in five axes (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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE16 · sector 23
FUTURE56 · sector 6
PAST11 · sector 8
HEALTH0 · sector 99
DIVIDEND0 · sector 56

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Advertising Agencies stocks, each showing price versus our Fair Value estimate (as of Aug 27, 2026).

Stock Price Fair Value vs Fair Value
AppLovin Corporation APP $317.76 $252.45 −21%
Publicis Groupe S.A PUB €101.65 €146.36 +44%
Omnicom Group OMC $86.09 $99.84 +16%
Focus Media Information Technology Co 002027 ¥4.97 ¥5.71 +15%
The Trade Desk, Inc TTD $13.57 $29.07 +114%
BlueFocus Intelligent Communications Group 300058 ¥13.37 ¥1.44 −89%
JCDecaux SE DEC €24.00 €20.99 −13%
WPP plc WPP $26.87 $19.05 −29%
Easy Click Worldwide Network Technology Co 301171 ¥37.40 ¥5.62 −85%
Magnite, Inc MGNI $24.53 $12.18 −50%

Compare Adtiger Corp Ltd with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Communication Services stocks →

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

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Adtiger Corp Ltd (1163) overvalued or undervalued?
As of Aug 27, 2026, our model estimates a fair value of HK$0.1360 versus a price of HK$0.1560, about −13% upside (overvalued).
What is the fair value of 1163?
Our model-based fair value for Adtiger Corp Ltd is HK$0.1360 (as of Aug 27, 2026), built from audited fundamentals. The current price: HK$0.1560.
What is the quality score of 1163?
Adtiger Corp Ltd has a Quality Score of 48/100. 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 Adtiger Corp Ltd (1163)?
Our model-based price target is the fair value of HK$0.1360 (as of Aug 27, 2026) from 18 valuation models. Cautious scenario HK$0.1020, optimistic scenario HK$0.1700. It is a calculation from audited fundamentals, not an analyst target.
What is the Adtiger Corp Ltd stock forecast for 2026?
Our models put fair value at HK$0.1360, about −13% upside versus a price of HK$0.1560 (overvalued). Cautious scenario HK$0.1020, optimistic scenario HK$0.1700. The calculation is refreshed regularly with new filings.
What is the revenue of Adtiger Corp Ltd (1163)?
Adtiger Corp Ltd reported trailing-twelve-month revenue of about HK$346M (latest available figure, as of Aug 27, 2026).
What is the net profit margin of 1163?
The net profit margin of Adtiger Corp Ltd is about 1.6%, meaning it keeps roughly 1.6% of revenue as net income. Based on the latest reported figures.
Free · no account needed

Watch Adtiger Corp Ltd in the live analysis

One click puts Adtiger Corp Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.