EN DE

China Lilang Ltd (1234) Fair Value & Analysis

Consumer Cyclical · HK · Market cap HK$4.1B (≈ $528M) · ISIN KYG211411098

What is China Lilang Ltd really worth?

CL China Lilang Ltd 1234 · HK
PriceHK$2.93
Fair ValueHK$9.96
Upside+239.9%
Quality68/100

A solid business, trading 71% below our fair value of HK$9.96.

As of Aug 29, 2026, the fair value of China Lilang Ltd is HK$9.96 per share against a price of HK$2.93, so the fair value sits 240% above the price. A model estimate blended from multiple valuation models, recalculated regularly.

Watch China Lilang 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

✓Solidly profitable · 12.4% net margin
✓Low debt · generates free cash flow
✓Ranks above peers (12/13)

Risks

!Mixed Growth (revenue 5y +8.7 %/yr)
!Moderate moat 50/100
!Evidence only low, so the estimate is less certain

For context

·7.37% dividend yield
Evidence: Low Range HK$7.57 – HK$12.35

Fair value as of: Aug 29, 2026

From 26 valuation models · updated 8 days ago

Fair value updated Aug 29, 2026, revised from HK$9.94 to HK$9.96 (+0.2%) since Aug 13, 2026. Share price −14.0% 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

  • The price is below even our cautious bear case (HK$7.57). The market is more pessimistic than our downside scenario.
  • The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
  • Solid quality (68/100) at a price below fair value, the discount is the argument here, not the business quality.

Price vs Fair Value (5 years)

HK$4.79 HK$2.75 Fair Value HK$9.96 Apr 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 29, 2026.

How to read this chart

60‑month range HK$2.75 – HK$4.79 · fair‑value band HK$7.57 – HK$12.35 · the HK$2.93 price screens below the HK$9.96 fair value. Dashed = 300-day average. As of Aug 29, 2026.

Full chart & analysis →

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

Analysis

China Lilang Ltd (1234) currently trades at HK$2.93, while our model-based Fair Value estimate is HK$9.96, implying the stock looks roughly 70.6% undervalued today. The Quality Score stands at 68/100 (solid quality), in the Consumer Cyclical sector. Bull case: the DCF Models group reads highest at a median of HK$9.42 per share, and 25 of the 26 models we run sit above the HK$2.93 price. Bear case: the Asset-Based group reads lowest at HK$2.35, and 1 of the 26 models stay below the price. Evidence for this calculation is low.

Over the trailing twelve months, China Lilang Ltd 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 29, 2026

Our scenario range runs from HK$7.57 (bear case) to HK$12.35 (bull case); at HK$2.93, 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 24% below its 52-week high, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at −17% fair-value upside, at 240%, 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, 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$6.04 HK$8.67 HK$12.67 80
Growth DCF HK$6.07 HK$8.61 HK$12.43 78
Owner Earnings HK$7.56 HK$11.09 HK$16.48 76
All 26 models by family
DCF Models
FCF DCF best evidence HK$6.04 HK$8.67 HK$12.67 80
Owner Earnings HK$7.56 HK$11.09 HK$16.48 76
5Y Revenue Exit HK$4.96 HK$6.82 HK$9.20 73
5Y EBITDA Exit HK$6.75 HK$10.28 HK$14.49 75
5Y P/E Exit HK$7.20 HK$11.14 HK$15.40 71
10Y Revenue Exit HK$5.23 HK$7.03 HK$9.48 67
10Y EBITDA Exit HK$6.45 HK$9.42 HK$13.54 68
10Y P/E Exit HK$6.73 HK$10.01 HK$14.24 64
Earnings-Based
Graham-Dodd HK$2.85 HK$10.20 HK$13.74 64
Lynch FV HK$2.40 HK$3.43 HK$4.46 61
PEG = 1.0 HK$2.40 HK$3.43 HK$4.46 57
EPV HK$4.97 HK$5.50 HK$5.95 74
Dividend Discount
Gordon GGM HK$2.20 HK$4.38 HK$6.63 67
DDM Multi-Stage HK$2.20 HK$3.78 HK$4.62 67
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 66
EV/EBITDA HK$7.77 HK$9.82 HK$11.87 67
EV/Revenue HK$4.48 HK$5.70 HK$6.92 54
Asset-Based
NCAV (Graham) HK$1.76 HK$2.35 HK$3.51 54
Growth DCF
Growth DCF HK$6.07 HK$8.61 HK$12.43 78
Rev-Margin DCF HK$4.96 HK$6.84 HK$9.09 73
Economic Profit
Residual Income HK$3.21 HK$3.69 HK$6.15 74
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 67

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

Notify me when 1234 reaches fair value

Put 1234 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 7.2 as of Jul 2, 2026
P/S ratio 0.89 P/E × margin
EPS (TTM) HK$0.2000 price ÷ EPS = P/E 7.2
Dividend yield 7.4% payout 108%
Net margin 12.3% FY2025
Return on equity 11.8% TTM
More key figures
Profitability
Return on assets (EBIT) 9.1% avg 5y
Operating margin 13.9% TTM
Growth
Revenue (TTM) HK$4.1B TTM
Revenue growth (YoY) +14.3% 3y avg +9.7%
EPS growth (YoY) +43.6%
Balance sheet & cash flow
Free cash flow HK$472M FY2025
Net cash HK$477M FY2025

Figures from reported company fundamentals · as of Aug 29, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 68/100

Of which business quality 68 · Market factors (momentum, volatility) 41

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 92
Calm price path (market factor)
Momentum 27
Price trend over the last 3–12 months (market factor)
52W Momentum 6
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.

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

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

Growth Quality 83/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
HK$4.1B
Latest YoY
+11.5%
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.
+9.7%
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.
+8.7%
Avg. revenue 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%
Value creation/yr (5Y) ⓘEarnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.
+5.4% · in HKD
Earnings growth per share plus dividend yield: the value created per share and year.
Earnings growth per share−2.0%
Dividend yield7.4%
Trend ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.5Y −2.0% vs 10Y −0.9%, steady
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.24.3% (2020) → 13.6% (2025) · falling
Worst earnings drop42% (2021) · in HKD
Revenue +4.8%/yr
FY21 3.4B CNY
FY22 3.1B CNY
FY23 3.5B CNY
FY24 3.6B CNY
FY25 4.1B CNY
Net income +1.8%/yr
FY21 468M CNY
FY22 448M CNY
FY23 530M CNY
FY24 461M CNY
FY25 502M CNY
Character of growth · EPS growth decomposed (2014-2025) −1.5 % p.a.
Revenue per share +4.7 %

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

EBIT margin −6.7 %
Tax rate +1.0 %
Residual (interest, one-offs) −0.2 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. 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 Ltd · Fair Value
HK$9.96 +71%Fair Value
Calculator →

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

Peer Group

Apparel Manufacturing · 214 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%
Return on equity (TTM) 12% · Top 25%
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) 7.4% · 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

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
VALUE0 · sector 25
FUTURE72 · sector 4
PAST47 · sector 20
HEALTH100 · sector 98
DIVIDEND100 · sector 54

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 Apparel Manufacturing stocks, each showing price versus our Fair Value estimate (as of Aug 29, 2026).

Stock Price Fair Value vs Fair Value
H & M Hennes & Mauritz AB HMB kr 175.50 kr 165.47 −6%
Ralph Lauren Corporation RL $396.35 $220.38 −44%
Moncler S.p.A MONC €46.15 €50.69 +10%
Gildan Activewear Inc GIL C$75.50 C$45.60 −40%
LPP SA LPP 21,340 PLN 17,754 PLN −17%
Levi Strauss & Co LEVI $21.05 $15.20 −28%
V.F. Corporation VFC $13.67 $10.44 −24%
Bosideng International Holdings 3998 HK$4.42 HK$5.92 +34%
Youngor Fashion Co 600177 ¥7.91 ¥5.59 −29%
Kontoor Brands, Inc KTB $82.01 $85.76 +5%

Compare China Lilang Ltd 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

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 China Lilang Ltd (1234) overvalued or undervalued?
As of Aug 29, 2026, our model estimates a fair value of HK$9.96 versus a price of HK$2.93, about +240% upside (undervalued).
What is the fair value of 1234?
Our model-based fair value for China Lilang Ltd is HK$9.96 (as of Aug 29, 2026), built from audited fundamentals. The current price: HK$2.93.
What is the quality score of 1234?
China Lilang Ltd 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 price target for China Lilang Ltd (1234)?
Our model-based price target is the fair value of HK$9.96 (as of Aug 29, 2026) from 26 valuation models. Cautious scenario HK$7.57, optimistic scenario HK$12.35. It is a calculation from audited fundamentals, not an analyst target.
What is the China Lilang Ltd stock forecast for 2026?
Our models put fair value at HK$9.96, about +240% upside versus a price of HK$2.93 (undervalued). Cautious scenario HK$7.57, optimistic scenario HK$12.35. The calculation is refreshed regularly with new filings.
What is the revenue of China Lilang Ltd (1234)?
China Lilang Ltd reported trailing-twelve-month revenue of about HK$4.1B (latest available figure, as of Aug 29, 2026).
What is the net profit margin of 1234?
The net profit margin of China Lilang Ltd is about 12.4%, meaning it keeps roughly 12.4% of revenue as net income. Based on the latest reported figures.
Does China Lilang Ltd pay a dividend?
China Lilang Ltd currently shows a dividend yield of about 7.37% relative to its recent price (as of Aug 29, 2026).
Free · no account needed

Watch China Lilang Ltd in the live analysis

One click puts China Lilang 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.