EN DE

China Lilang Limited (1234) Fair Value & Analysis

Consumer Cyclical · HK · Market cap HK$4.1B

CL China Lilang Limited 1234 · HK
PriceHK$3.40
Fair ValueHK$9.93
Upside+192.1%
Quality68/100
Watch China Lilang Limited for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 12.4% net margin
Low debt · generates free cash flow
6.35% dividend yield
Ranks above peers (13/14)
Moderate moat 50/100
Evidence: High Range HK$7.55 – HK$12.31 Share as image

Fair value as of: Aug 5, 2026

From 26 valuation models · updated 5 days ago

Fair value updated Aug 5, 2026, revised from HK$9.87 to HK$9.93 (+0.6%) since Jul 2, 2026. Share price −0.6% over the past month.

A solid business, screening 192% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (HK$7.55). The market is more pessimistic than our downside scenario.
  • Solid quality (68/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

HK$4.79 HK$2.75 Fair Value HK$9.93 Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 5, 2026.

How to read this chart

60‑month range HK$2.75 – HK$4.79 · fair‑value band HK$7.55 – HK$12.31 · the HK$3.40 price screens below the HK$9.93 fair value. Dashed = 300-day average. As of Aug 5, 2026.

Full chart & analysis →

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

Analysis

China Lilang Limited (1234) currently trades at HK$3.40, while our model-based Fair Value estimate is HK$9.93, implying the stock looks roughly 192.1% undervalued today. The Quality Score stands at 68/100 (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, China Lilang Limited generated revenue of HK$4.1B at a net margin of 12.4%. Revenue grew 14.3% year over year. It earns a return on equity of 11.8%. The balance sheet holds a net cash position of HK$477M. Fundamentals as of Aug 5, 2026

Our scenario range runs from HK$7.55 (bear case) to HK$12.31 (bull case); at HK$3.40, 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 about 11% below its 52-week high and 9% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 1% fair-value upside, at 192%, 1234 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.

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$6.07 HK$8.61 HK$12.43 80
Residual Income HK$3.21 HK$3.69 HK$6.15 76
Rev-Margin DCF HK$4.96 HK$6.84 HK$9.09 74
All 26 models by family
DCF Models
FCF DCF HK$6.04 HK$8.67 HK$12.67 38
Owner Earnings HK$7.56 HK$11.09 HK$16.48 31
5Y Revenue Exit HK$4.96 HK$6.82 HK$9.20 39
5Y EBITDA Exit HK$6.75 HK$10.28 HK$14.49 41
5Y P/E Exit HK$7.20 HK$11.14 HK$15.40 38
10Y Revenue Exit HK$5.23 HK$7.03 HK$9.48 36
10Y EBITDA Exit HK$6.45 HK$9.42 HK$13.54 37
10Y P/E Exit HK$6.73 HK$10.01 HK$14.24 35
Earnings-Based
Graham-Dodd HK$2.85 HK$10.20 HK$13.74 54
Lynch FV HK$2.40 HK$3.43 HK$4.46 50
PEG = 1.0 HK$2.40 HK$3.43 HK$4.46 46
EPV HK$4.97 HK$5.50 HK$5.95 59
Dividend Discount
Gordon GGM HK$2.20 HK$4.38 HK$6.63 70
DDM Multi-Stage HK$2.20 HK$3.78 HK$4.62 61
Multiples
P/E Multiple HK$6.92 HK$9.23 HK$11.54 63
P/S Multiple HK$3.06 HK$4.08 HK$5.10 58
P/B Multiple HK$5.35 HK$7.13 HK$8.92 55
EV/EBIT HK$7.84 HK$9.92 HK$11.99 53
EV/EBITDA HK$7.77 HK$9.82 HK$11.87 54
EV/Revenue HK$4.48 HK$5.70 HK$6.92 43
Asset-Based
NCAV (Graham) HK$1.76 HK$2.35 HK$3.51 50
Growth DCF
Growth DCF HK$6.07 HK$8.61 HK$12.43 80
Rev-Margin DCF HK$4.96 HK$6.84 HK$9.09 74
Economic Profit
Residual Income HK$3.21 HK$3.69 HK$6.15 76
ROIC Compounder HK$5.26 HK$6.29 HK$7.54 72
Growth Earnings
Growth-Adj P/E HK$4.74 HK$6.77 HK$8.80 68

Widest divergence: DCF Models (HK$9.42) versus Asset-Based (HK$2.35). Highest evidence: Growth DCF (80).

Notify me when 1234 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$4.1B
Revenue growth (YoY) +14.3%
Net margin 12.4%
Return on equity 11.8%
Free cash flow HK$472M FY2025
P/E ratio 7.2
More key figures
Operating margin 13.9%
EPS (TTM) HK$0.2000
Dividend yield 6.4%
EPS growth (YoY) +43.6%
Net cash HK$477M FY2025

Figures from reported company fundamentals · as of Aug 5, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 68/100

Of which business quality 68 · Market factors (momentum, volatility) 54

Profitability 49
Margins and returns on capital today
Quality Growth 50
Are margins and returns improving?
Cashflow 58
Earnings quality: real cash, not paper profit
Fin. Strength 94
Balance sheet, leverage, solvency risk
Investment 77
Disciplined investing over empire-building
Low Volatility 95
Calm price path (market factor)
Momentum 38
Price trend over the last 3–12 months (market factor)
52W Momentum 33
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

China Lilang Limited, together with its subsidiaries, manufactures and sells branded menswear and related accessories in the People's Republic of China. The company designs, sources, manufactures, and sells business and casual apparel for men under the LILANZ and LESS IS MORE brands.

Full company description

China Lilang Limited, together with its subsidiaries, manufactures and sells branded menswear and related accessories in the People's Republic of China. The company designs, sources, manufactures, and sells business and casual apparel for men under the LILANZ and LESS IS MORE brands. The company also offers management, brand management, trading, transactions, supply chain management, and storage services. It distributes its products online and through a retail and distribution network covering provinces, autonomous regions, and municipalities. The company was founded in 1987 and is headquartered in Jinjiang, the People's Republic of China. China Lilang Limited is a subsidiary of Xiao Sheng International Limited.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

China Lilang Limited reported revenue of HK$4.1B in FY2025 versus HK$3.4B in FY2021, a compound +4.8%/yr. Reported net income was HK$502M in FY2025, compounding +1.8%/yr from FY2021.

Growth Quality 83/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
HK$4.1B
Latest YoY
+11.5%
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.
+9.7%
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.
+8.7%
Avg. growth/yr (19Y) ⓘ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.
+12.7%
Revenue +4.8%/yr
FY21 HK$3.4B
FY22 HK$3.1B
FY23 HK$3.5B
FY24 HK$3.6B
FY25 HK$4.1B
Net income +1.8%/yr
FY21 HK$468M
FY22 HK$448M
FY23 HK$530M
FY24 HK$461M
FY25 HK$502M
Character of growth · EPS growth decomposed (2014-2025) −1.5 % p.a.
Revenue per share +4.7 pp

of which total revenue +4.6 pp · buybacks/dilution +0.1 pp

EBIT margin −6.7 pp
Tax rate +1.0 pp
Residual (interest, one-offs) −0.5 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 1234: get an alert when its fair value changes →

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.

China Lilang Limited · Fair Value
HK$9.93 +192%Fair Value
Calculator →

Cite: Fair Value Calculator (2026). "China Lilang Limited Fair Value". https://www.fairvalue-calculator.com/stock/1234

Peer Group

Apparel Manufacturing · 212 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 68 · Top 25%
Fair Value upside +192% · Top 25%
Return on equity (TTM) 12% · Above median
Return on assets 5% · Above median
Net margin (TTM) 12% · Top 25%
Operating margin (TTM) 14% · Top 25%
Revenue growth 14% · Top 25%
Dividend yield (TTM) 6.4% · Top 25%

Valuation Multiples vs Apparel Manufacturing median · lower = cheaper

P/E (TTM) 7.2× · Cheaper than 75% of peers
P/B 0.98× · Cheaper than median
P/S (TTM) 1.02× · Pricier than median
P/FCF 1.1× · Cheaper than median
EV/EBITDA 3.0× · Cheaper than 75% of peers

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 100 · sector 32
FUTURE 72 · sector 4
PAST 47 · sector 21
HEALTH 100 · sector 98
DIVIDEND 100 · sector 49

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 Apparel Manufacturing stocks, each showing price versus our Fair Value estimate (as of Aug 5, 2026).

Stock Price Fair Value vs Fair Value
H & M Hennes & Mauritz AB HMB kr 163.45 kr 165.47 +1%
Ralph Lauren Corporation RL $374.08 $224.21 -40%
Moncler S.p.A MONC €52.08 €50.69 -3%
LPP SA LPP 19,380 PLN 17,754 PLN -8%
Bosideng International Holdings 3998 HK$4.88 HK$5.92 +21%
Youngor Fashion Co 600177 ¥7.57 ¥5.59 -26%
Page Industries Limited PAGEIND ₹39,900 ₹12,395 -69%
Hla Group 600398 ¥6.05 ¥9.92 +64%
Eclat Textile Co 1476 333.50 TWD 357.81 TWD +7%
Youngone Corporation 111770 87,600 KRW 196,629 KRW +124%

Compare China Lilang Limited with another stock

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

Free, no sign-up

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 StocksUndervalued Dividend Stocks

Frequently asked questions

Is China Lilang Limited (1234) overvalued or undervalued?
As of Aug 5, 2026, our model estimates a fair value of HK$9.93 versus a price of HK$3.40, about +192% (undervalued).
What is the fair value of 1234?
Our model-based fair value for China Lilang Limited is HK$9.93 (as of Aug 5, 2026), built from audited fundamentals. The current price is HK$3.40.
What is the quality score of 1234?
China Lilang Limited has a Quality Score of 68/100. 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 China Lilang Limited (1234)?
China Lilang Limited reported trailing-twelve-month revenue of about HK$4.1B (latest available figure, as of Aug 5, 2026).
What is the net profit margin of 1234?
The net profit margin of China Lilang Limited is about 12.4%, meaning it keeps roughly 12.4% of revenue as net income. Based on the latest reported figures.
Does China Lilang Limited pay a dividend?
China Lilang Limited currently shows a dividend yield of about 6.35% relative to its recent price (as of Aug 5, 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 China Lilang Limited 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.