EN DE

BaWang International Group Holding Ltd (1338) Fair Value & Analysis

Consumer Defensive · HK · Market cap HK$94.9M

BI BaWang International Group Holding Ltd 1338 · HK
PriceHK$0.0280
Fair ValueHK$0.0286
Upside+2.1%
Quality59/100
Watch BaWang International Group Holding Ltd for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 1.4% net margin
Low debt · generates free cash flow
Mixed vs. peers (7/12)
Narrow moat 21/100
Evidence: High Range HK$0.0258 – HK$0.0314 Share as image

Fair value as of: Aug 13, 2026

From 21 valuation models · updated 3 days ago

Fair value updated Aug 13, 2026, revised from HK$0.0307 to HK$0.0286 (−6.8%) since Aug 5, 2026. Share price −6.7% over the past month.

A solid business, currently priced close to our fair value.

Fair value for all 35,000+ stocks, review alerts and the diversification check: 14 days of Pro free, no card.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • Our model range runs from HK$0.0258 (bear) to HK$0.0314 (bull), base HK$0.0286. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 59/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

HK$0.1280 HK$0.0260 Fair Value HK$0.0286 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$0.0260 – HK$0.1280 · fair‑value band HK$0.0258 – HK$0.0314 · the HK$0.0280 price screens below the HK$0.0286 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

BaWang International Group Holding Ltd (1338) currently trades at HK$0.0280, while our model-based Fair Value estimate is HK$0.0286, implying the stock looks roughly 2.1% fairly valued today. The Quality Score stands at 59/100 (solid quality), in the Consumer Defensive 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, BaWang International Group Holding Ltd generated revenue of HK$273M at a net margin of 1.4%. Revenue grew 6.9% year over year. It earns a return on equity of 2.6%. The balance sheet holds a net cash position of HK$66.2M. Fundamentals as of Aug 13, 2026

Our scenario range runs from HK$0.0258 (bear case) to HK$0.0314 (bull case); at HK$0.0280, 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 53% below its 52-week high and 12% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at -38% fair-value upside, at 2%, 1338 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$0.0300 HK$0.0300 HK$0.0300 80
ROIC Compounder HK$0.0300 HK$0.0300 HK$0.0300 72
Growth-Adj P/E HK$0.0100 HK$0.0200 HK$0.0300 68
All 21 models by family
DCF Models
FCF DCF HK$0.0300 HK$0.0300 HK$0.0300 38
Owner Earnings HK$0.0300 HK$0.0300 HK$0.0300 31
5Y Revenue Exit HK$0.0300 HK$0.0400 HK$0.0400 39
5Y EBITDA Exit HK$0.0500 HK$0.0700 HK$0.1000 41
5Y P/E Exit HK$0.0300 HK$0.0400 HK$0.0500 38
10Y Revenue Exit HK$0.0300 HK$0.0300 HK$0.0300 36
10Y EBITDA Exit HK$0.0400 HK$0.0500 HK$0.0600 37
10Y P/E Exit HK$0.0300 HK$0.0300 HK$0.0400 35
Earnings-Based
Graham-Dodd HK$0.0100 HK$0.0100 HK$0.0100 54
EPV HK$0.0300 HK$0.0300 HK$0.0300 59
Multiples
P/E Multiple HK$0.0200 HK$0.0300 HK$0.0300 63
P/S Multiple HK$0.0200 HK$0.0200 HK$0.0300 58
P/B Multiple HK$0.0200 HK$0.0200 HK$0.0300 55
EV/EBIT HK$0.0400 HK$0.0500 HK$0.0500 53
EV/EBITDA HK$0.0800 HK$0.1000 HK$0.1200 54
EV/Revenue HK$0.0400 HK$0.0400 HK$0.0500 43
Asset-Based
NCAV (Graham) HK$0.0200 HK$0.0300 HK$0.0500 50
Growth DCF
Growth DCF HK$0.0300 HK$0.0300 HK$0.0300 80
Economic Profit
Residual Income HK$0.0300 HK$0.0300 HK$0.0200 61
ROIC Compounder HK$0.0300 HK$0.0300 HK$0.0300 72
Growth Earnings
Growth-Adj P/E HK$0.0100 HK$0.0200 HK$0.0300 68

Widest divergence: DCF Models (HK$0.0300) versus Earnings-Based (HK$0.0100). Highest evidence: Growth DCF (80).

Notify me when 1338 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$273M
Revenue growth (YoY) +6.9%
Net margin 1.4%
Return on equity 2.6%
Free cash flow HK$2.2M FY2025
Operating margin 4.0%
More key figures
EPS growth (YoY) +25.8%
Net cash HK$66.2M FY2025

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

Quality Score breakdown

Overall quality 59/100

Of which business quality 60 · Market factors (momentum, volatility) 24

Profitability 52
Margins and returns on capital today
Quality Growth 53
Are margins and returns improving?
Cashflow 38
Earnings quality: real cash, not paper profit
Fin. Strength 66
Balance sheet, leverage, solvency risk
Investment 82
Disciplined investing over empire-building
Low Volatility 51
Calm price path (market factor)
Momentum 18
Price trend over the last 3–12 months (market factor)
52W Momentum 4
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

BaWang International (Group) Holding Limited, together with its subsidiaries, designs, manufactures, trades in, and distributes Chinese herbal products in the People's Republic of China, Hong Kong, Thailand, and Malaysia. The company operates through Hair-Care Products, Skin-Care Products, and Other Household and Personal Care Products segments.

Full company description

BaWang International (Group) Holding Limited, together with its subsidiaries, designs, manufactures, trades in, and distributes Chinese herbal products in the People's Republic of China, Hong Kong, Thailand, and Malaysia. The company operates through Hair-Care Products, Skin-Care Products, and Other Household and Personal Care Products segments. It offers shampoo, household cleaning, shower gel products, and laundry detergents under the Bawang, Royal Wind, Herborn, and Litao brands. The company also manufactures, markets, and trades in household and personal care products. It sells its products through distributors and retailers; and online channels. The company was incorporated in 2007 and is based in Guangzhou, the People's Republic of China. BaWang International (Group) Holding Limited is a subsidiary of Fortune Station Limited.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

BaWang International Group Holding Ltd reported revenue of HK$273M in FY2025 versus HK$274M in FY2021, a compound −0.0%/yr. Reported net income was HK$3.9M in FY2025.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
HK$273M
Latest YoY
+8.0%
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.
+3.5%
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.
−0.2%
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.
−1.9%
Revenue −0.0%/yr
FY21 HK$274M
FY22 HK$246M
FY23 HK$238M
FY24 HK$253M
FY25 HK$273M
Net income
FY21 −HK$9.1M
FY22 −HK$19.3M
FY23 HK$13.6M
FY24 HK$6.6M
FY25 HK$3.9M

Watch 1338: get an alert when its fair value changes →

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). "BaWang International Group Holding Ltd Fair Value". https://www.fairvalue-calculator.com/stock/1338

Peer Group

Household & Personal Products · 252 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 +7% · Above median
Return on equity (TTM) 3% · Below median
Return on assets 1% · Below median
Net margin (TTM) 1% · Below median
Operating margin (TTM) 4% · Below median
Revenue growth 7% · Above median

Valuation Multiples vs Household & Personal Products median · lower = cheaper

P/B 0.08× · Cheaper than 75% of peers
P/S (TTM) 0.04× · Cheaper than 75% of peers
P/FCF 5.5× · Pricier than median
PEG 0.81× · 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 43 · sector 29
FUTURE 35 · sector 4
PAST 11 · sector 27
HEALTH 100 · sector 98
DIVIDEND 0 · sector 52

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 Household & Personal Products stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
The Procter & Gamble Company PG $144.26 $108.16 -25%
Unilever PLC ULN 1,080 MXN 973.58 MXN -10%
Hindustan Unilever Limited HINDUNILVR ₹2,063 ₹789.46 -62%
Essity AB ESSITYA kr 276.50 kr 250.02 -10%
Godrej Consumer Products Limited GODREJCP ₹936.90 ₹367.64 -61%
Marico Limited MARICO ₹855.00 ₹233.05 -73%
APR Co 278470 397,000 KRW 137,521 KRW -65%
Dabur India Limited DABUR ₹411.25 ₹175.59 -57%
PT Unilever Indonesia Tbk UNVR 1,760 IDR 1,928 IDR +10%
Amorepacific Corporation 090430 135,700 KRW 84,785 KRW -38%

Compare BaWang International Group Holding Ltd with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive 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 BaWang International Group Holding Ltd (1338) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of HK$0.0286 versus a price of HK$0.0280, about +2% (fairly valued).
What is the fair value of 1338?
Our model-based fair value for BaWang International Group Holding Ltd is HK$0.0286 (as of Aug 13, 2026), built from audited fundamentals. The current price is HK$0.0280.
What is the quality score of 1338?
BaWang International Group Holding Ltd has a Quality Score of 59/100. 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 BaWang International Group Holding Ltd (1338)?
BaWang International Group Holding Ltd reported trailing-twelve-month revenue of about HK$273M (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 1338?
The net profit margin of BaWang International Group Holding Ltd is about 1.4%, meaning it keeps roughly 1.4% of revenue as net income. Based on the latest reported figures.

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 BaWang International Group Holding Ltd 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.