EN DE

Symphony Holdings (1223) Fair Value & Analysis

Real Estate · HK · Market cap HK$3.8B

SH Symphony Holdings 1223 · HK
PriceHK$1.30
Fair ValueHK$0.3200
Upside-75.4%
Quality58/100
Watch Symphony Holdings for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Loss-making · -10.7% net margin
Low debt · generates free cash flow
0.38% dividend yield
Trails peers (5/13)
Narrow moat 5/100
Evidence: Medium Range HK$0.1700 – HK$0.4900 Share as image

Fair value as of: Aug 13, 2026

From 14 valuation models · updated 2 days ago

Share price −1.5% over the past month.

A solid business, but screening 75% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (HK$0.4900). The favourable scenario is already priced in.
  • The model range is unusually wide (HK$0.1700 to HK$0.4900). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid but not exceptional quality (58/100) and above fair value, neither a clear bargain nor a standout compounder.
  • As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

HK$1.70 HK$0.7564 Fair Value HK$0.3200 Mar 2021 Aug 2026

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$0.7564 – HK$1.70 · fair‑value band HK$0.1700 – HK$0.4900 · the HK$1.30 price screens above the HK$0.3200 fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

Symphony Holdings (1223) currently trades at HK$1.30, while our model-based Fair Value estimate is HK$0.3200, implying the stock looks roughly 75.4% overvalued today. The Quality Score stands at 58/100 (solid quality), in the Real Estate 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: medium).

Over the trailing twelve months, Symphony Holdings generated revenue of HK$309M at a net margin of -10.7%. Revenue grew 2.1% year over year. It earns a return on equity of -1.5%. Net debt stands at HK$1.1B. Fundamentals as of Aug 13, 2026

Our scenario range runs from HK$0.1700 (bear case) to HK$0.4900 (bull case); at HK$1.30, the current price sits above 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 26% below its 52-week high and 65% above its 52-week low, currently below its 200-day average. For context, the median of 10 Real Estate peers we cover trades at -34% fair-value upside, at -75%, 1223 screens richer 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.

Note: the current price implies far more future growth than the conservative anchors of our models allow (base growth is deliberately capped, we do not regard such extreme rates as sustainable). Our models are not designed for expectations this high; that is why the individual models scatter extremely (HK$0.0500 to HK$0.6200). Read the values as a conservative anchor, not as a price target.
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
Growth DCF HK$0.2400 HK$0.3400 HK$0.5200 80
Rev-Margin DCF HK$0.0900 HK$0.1400 HK$0.2100 74
ROIC Compounder HK$0.1600 HK$0.2000 HK$0.2300 72
All 14 models by family
DCF Models
FCF DCF HK$0.2300 HK$0.3400 HK$0.5300 38
Owner Earnings HK$0.0800 HK$0.1300 HK$0.2300 31
5Y Revenue Exit HK$0.0900 HK$0.1400 HK$0.2000 39
5Y EBITDA Exit HK$0.3100 HK$0.5200 HK$0.7900 41
10Y Revenue Exit HK$0.1400 HK$0.1800 HK$0.2200 36
10Y EBITDA Exit HK$0.2800 HK$0.4100 HK$0.5500 37
Earnings-Based
EPV HK$0.1600 HK$0.2000 HK$0.2300 59
Multiples
EV/EBIT HK$0.3100 HK$0.4400 HK$0.5700 53
EV/EBITDA HK$0.4500 HK$0.6200 HK$0.7900 54
EV/Revenue HK$0.0100 HK$0.0500 HK$0.0900 43
Asset-Based
NCAV (Graham) HK$0.4000 HK$0.5300 HK$0.7900 50
Growth DCF
Growth DCF HK$0.2400 HK$0.3400 HK$0.5200 80
Rev-Margin DCF HK$0.0900 HK$0.1400 HK$0.2100 74
Economic Profit
ROIC Compounder HK$0.1600 HK$0.2000 HK$0.2300 72

Widest divergence: Asset-Based (HK$0.5300) versus Growth DCF (HK$0.1400). Highest evidence: Growth DCF (80).

Notify me when 1223 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) HK$309M
Revenue growth (YoY) +2.1%
Net margin -10.7%
Return on equity -1.5%
Free cash flow HK$96.4M FY2025
Operating margin -4.2%
More key figures
Dividend yield 0.4%
EPS growth (YoY) -61.2%
Net debt HK$1.1B FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 58/100

Of which business quality 61 · Market factors (momentum, volatility) 57

Profitability 8
Margins and returns on capital today
Quality Growth 56
Are margins and returns improving?
Cashflow 100
Earnings quality: real cash, not paper profit
Fin. Strength 43
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 79
Calm price path (market factor)
Momentum 42
Price trend over the last 3–12 months (market factor)
52W Momentum 56
Distance to the 52-week high (market factor)
Net Issuance 82
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.

About the company

Symphony Holdings Limited, an investment holding company, engages in the branding, retailing, and financial services business in the People's Republic of China, Hong Kong, the United States, other Asian countries, and internationally. It operates through Branding, Retailing, and Financial Services segments.

Full company description

Symphony Holdings Limited, an investment holding company, engages in the branding, retailing, and financial services business in the People's Republic of China, Hong Kong, the United States, other Asian countries, and internationally. It operates through Branding, Retailing, and Financial Services segments. The company is involved in the distribution of Japanese wine; sourcing, manufacturing, and trading of healthcare products; and development and management of SKINS trademarks. It also manages and operates outlet malls and fashion stores; and provides securities brokerage, margin financing, financial consulting, and money lending services. In addition, the company offers information technology, corporate, and portfolio management services; and accountancy, legal, secretarial, and cruiser services. Further, it engages in the trading, retailing, and distribution of swimming apparel and accessories; property investment; holding of club debentures; sub-licensing of trademark rights; manufactures and sales of alcoholic beverages and food; and trading and wholesaling of sportswear. Additionally, the company provides asset management and investment advisory services; operates park outlets; and owns sports brand of SKINS. The company was formerly known as Liang Shing (Holdings) Limited and changed its name to Symphony Holdings Limited in 1997. Symphony Holdings Limited was incorporated in 1993 and is headquartered in North Point, Hong Kong.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Symphony Holdings reported revenue of HK$309M in FY2025 versus HK$323M in FY2021, a compound −1.2%/yr. Reported net income was −HK$32.9M in FY2025.

Growth Quality 29/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
HK$309M
Latest YoY
+0.4%
Avg. 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.
+3.4%
Avg. 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.
−2.6%
Avg. growth/yr (25Y) 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.
−2.8%
Revenue −1.2%/yr
FY21 HK$323M
FY22 HK$279M
FY23 HK$305M
FY24 HK$308M
FY25 HK$309M
Net income
FY21 HK$36.5M
FY22 −HK$81.7M
FY23 −HK$206M
FY24 −HK$143M
FY25 −HK$32.9M

1223 screens 75% overvalued. Compare with Swiss Prime Site AG →

Share or link this analysis
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.

Cite: Fair Value Calculator (2026). "Symphony Holdings Fair Value". https://www.fairvalue-calculator.com/stock/1223

Peer Group

Real Estate - Diversified · 138 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 59 · Above median
Fair Value upside −75% · Bottom 25%
Return on assets -0% · Bottom 25%
Net margin (TTM) -11% · Bottom 25%
Operating margin (TTM) -4% · Bottom 25%
Revenue growth 2% · Below median
Dividend yield (TTM) 0.4% · Bottom 25%
Debt / equity 0.18× · Lower than median

Valuation Multiples vs Real Estate - Diversified median · lower = cheaper

P/B 0.21× · Cheaper than 75% of peers
P/S (TTM) 1.57× · Cheaper than median
P/FCF 5.0× · Pricier than median
EV/EBITDA 10.6× · Cheaper than median

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.

VALUE 0 · sector 40
FUTURE 11 · sector 31
PAST 0 · sector 18
HEALTH 91 · sector 74
DIVIDEND 8 · sector 60

VALUE 0: the price sits above our fair-value range.

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

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Real Estate - Diversified stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Compare Symphony Holdings with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Real Estate stocks →

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

Frequently asked questions

Is Symphony Holdings (1223) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of HK$0.3200 versus a price of HK$1.30, about −75% (overvalued).
What is the fair value of 1223?
Our model-based fair value for Symphony Holdings is HK$0.3200 (as of Aug 13, 2026), built from audited fundamentals. The current price is HK$1.30.
What is the quality score of 1223?
Symphony Holdings has a Quality Score of 58/100. 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 revenue of Symphony Holdings (1223)?
Symphony Holdings reported trailing-twelve-month revenue of about HK$309M (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 1223?
The net profit margin of Symphony Holdings is about -10.7%, meaning it is currently running at a net loss. Based on the latest reported figures.
Does Symphony Holdings pay a dividend?
Symphony Holdings currently shows a dividend yield of about 0.38% relative to its recent price (as of Aug 13, 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.

14 days Pro free · no card

Track Symphony Holdings 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.