EN DE

China Dvlp Bk Finl Leasing Co (1606) Fair Value & Analysis

Industrials · HK · Market cap HK$18.8B

CD China Dvlp Bk Finl Leasing Co 1606 · HK
PriceHK$1.40
Fair ValueHK$2.84
Upside+102.9%
Quality40/100
Watch China Dvlp Bk Finl Leasing Co for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Highly profitable · 30.3% net margin
High debt · negative free cash flow
6.64% dividend yield
Ranks above peers (9/13)
Wide moat 70/100
Evidence: High Range HK$2.13 – HK$3.55 Share as image

Fair value as of: Aug 13, 2026

From 8 valuation models · updated 3 days ago

Share price +3.7% over the past month.

Below-average quality, screening 103% undervalued on our models.

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

What matters now

  • The large discount to fair value meets weak quality (40/100). That raises the risk this is a value trap rather than a bargain.
  • The price is below even our cautious bear case (HK$2.13). The market is more pessimistic than our downside scenario.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

HK$2.13 HK$0.7138 Fair Value HK$2.84 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$0.7138 – HK$2.13 · fair‑value band HK$2.13 – HK$3.55 · the HK$1.40 price screens below the HK$2.84 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

China Dvlp Bk Finl Leasing Co (1606) currently trades at HK$1.40, while our model-based Fair Value estimate is HK$2.84, implying the stock looks roughly 102.9% undervalued today. The Quality Score stands at 40/100 (below-average quality), in the Industrials 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 Dvlp Bk Finl Leasing Co generated revenue of HK$16.6B at a net margin of 30.3%. Revenue grew 5.3% year over year. It earns a return on equity of 11.9%. Net debt stands at HK$304B. Fundamentals as of Aug 13, 2026

Our scenario range runs from HK$2.13 (bear case) to HK$3.55 (bull case); at HK$1.40, 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 24% below its 52-week high and 2% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -18% fair-value upside, at 103%, 1606 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
Residual Income HK$3.15 HK$3.63 HK$6.99 76
Gordon GGM HK$0.8000 HK$1.65 HK$2.63 70
P/E Multiple HK$3.78 HK$5.04 HK$6.30 63
All 8 models by family
Earnings-Based
Graham-Dodd HK$2.64 HK$12.91 HK$17.79 54
Lynch FV HK$3.47 HK$4.95 HK$6.44 50
Dividend Discount
Gordon GGM HK$0.8000 HK$1.65 HK$2.63 70
DDM Multi-Stage HK$0.8000 HK$1.40 HK$1.74 61
Multiples
P/E Multiple HK$3.78 HK$5.04 HK$6.30 63
P/B Multiple HK$3.65 HK$4.87 HK$6.09 55
Asset-Based
NCAV (Graham) HK$1.74 HK$2.33 HK$3.48 50
Economic Profit
Residual Income HK$3.15 HK$3.63 HK$6.99 76

Widest divergence: Earnings-Based (HK$4.95) versus Dividend Discount (HK$1.40). Highest evidence: Residual Income (76).

Notify me when 1606 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$16.6B
Revenue growth (YoY) +5.3%
Net margin 30.3%
Return on equity 11.9%
Free cash flow −HK$12.1B FY2025
P/E ratio 3.2 as of Jul 2, 2026
More key figures
Operating margin 42.6%
EPS (TTM) HK$0.1900
Dividend yield 6.6%
EPS growth (YoY) +0.3%
Net debt HK$304B FY2025

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

Quality Score breakdown

Overall quality 40/100

Of which business quality 42 · Market factors (momentum, volatility) 33

Profitability 31
Margins and returns on capital today
Quality Growth 26
Are margins and returns improving?
Cashflow 34
Earnings quality: real cash, not paper profit
Fin. Strength 48
Balance sheet, leverage, solvency risk
Investment 41
Disciplined investing over empire-building
Low Volatility 71
Calm price path (market factor)
Momentum 21
Price trend over the last 3–12 months (market factor)
52W Momentum 9
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 Development Bank Financial Leasing Co., Ltd. engages in the leasing business in the People's Republic of China. It operates through the Aircraft Leasing, Ship Leasing, Energy Leasing, High-end Equipment Leasing, and Inclusive Finance segments. The Aircraft Leasing segment is involved in purchasing, leasing, management, and sale of commercial aircraft.

Full company description

China Development Bank Financial Leasing Co., Ltd. engages in the leasing business in the People's Republic of China. It operates through the Aircraft Leasing, Ship Leasing, Energy Leasing, High-end Equipment Leasing, and Inclusive Finance segments. The Aircraft Leasing segment is involved in purchasing, leasing, management, and sale of commercial aircraft. The Ship Leasing segment engages in ship leasing business. The Energy Leasing segment is involved in energy leasing business. The High-end Equipment Leasing segment engages in high-end equipment leasing business. The Inclusive Finance segment is involved in vehicle, construction machinery, and agricultural machinery leasing business. The company was formerly known as CDB Leasing Co., Ltd. and changed its name to China Development Bank Financial Leasing Co., Ltd. in September 2015. The company was founded in 1984 and is headquartered in Shenzhen, China. China Development Bank Financial Leasing Co., Ltd. operates as a subsidiary of China Development Bank.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

China Dvlp Bk Finl Leasing Co reported revenue of HK$26.6B in FY2025 versus HK$12.2B in FY2021, a compound +21.6%/yr. Reported net income was HK$4.9B in FY2025, compounding +5.7%/yr from FY2021.

Growth Quality 57/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
HK$26.6B
Latest YoY
+4.7%
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.
+20.8%
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.
+19.7%
Avg. growth/yr (12Y) 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.
+7.6%
Revenue +21.6%/yr
FY21 HK$12.2B
FY22 HK$15.1B
FY23 HK$15.5B
FY24 HK$25.4B
FY25 HK$26.6B
Net income +5.7%/yr
FY21 HK$3.9B
FY22 HK$3.4B
FY23 HK$4.2B
FY24 HK$4.5B
FY25 HK$4.9B
Character of growth · EPS growth decomposed (2014-2025) +14.4 % p.a.
Revenue per share +12.1 pp

of which total revenue +10.7 pp · buybacks/dilution +1.4 pp

EBIT margin −0.9 pp
Tax rate −0.3 pp
Residual (interest, one-offs) +3.5 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 1606: 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). "China Dvlp Bk Finl Leasing Co Fair Value". https://www.fairvalue-calculator.com/stock/1606

Peer Group

Rental & Leasing Services · 98 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 46 · Below median
Fair Value upside +103% · Top 25%
Return on equity (TTM) 12% · Above median
Return on assets 1% · Below median
Net margin (TTM) 30% · Top 25%
Operating margin (TTM) 43% · Top 25%
Revenue growth 5% · Above median
Dividend yield (TTM) 6.6% · Top 25%
Debt / equity 2.20× · Higher than 75% of peers

Valuation Multiples vs Rental & Leasing Services median · lower = cheaper

P/E (TTM) 3.2× · Cheaper than 75% of peers
P/B 0.43× · Cheaper than median
P/S (TTM) 1.13× · Pricier than median
EV/EBITDA 2.4× · 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 52
FUTURE 27 · sector 21
PAST 48 · sector 26
HEALTH 0 · sector 70
DIVIDEND 100 · sector 48

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 Rental & Leasing Services stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
United Rentals, Inc URI $1,129 $449.86 -60%
Sunbelt Rentals Holdings SUNB $80.55 $65.76 -18%
AerCap Holdings AER $150.25 $301.51 +101%
Ryder System, Inc R $262.96 $109.71 -58%
Ayvens AYV €11.68 €25.90 +122%
Localiza Rent a Car S.A RENT3 R$34.71 R$37.01 +7%
Element Fleet Management Corp EFN C$27.95 C$15.06 -46%
BOC Aviation Limited 2588 HK$74.40 HK$18.61 -75%
GATX Corporation GATX $177.56 $140.90 -21%
Avis Budget Group CAR $139.58 $158.11 +13%

Compare China Dvlp Bk Finl Leasing Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 Dvlp Bk Finl Leasing Co (1606) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of HK$2.84 versus a price of HK$1.40, about +103% (undervalued).
What is the fair value of 1606?
Our model-based fair value for China Dvlp Bk Finl Leasing Co is HK$2.84 (as of Aug 13, 2026), built from audited fundamentals. The current price is HK$1.40.
What is the quality score of 1606?
China Dvlp Bk Finl Leasing Co has a Quality Score of 40/100. 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 Dvlp Bk Finl Leasing Co (1606)?
China Dvlp Bk Finl Leasing Co reported trailing-twelve-month revenue of about HK$16.6B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 1606?
The net profit margin of China Dvlp Bk Finl Leasing Co is about 30.3%, meaning it keeps roughly 30.3% of revenue as net income. Based on the latest reported figures.
Does China Dvlp Bk Finl Leasing Co pay a dividend?
China Dvlp Bk Finl Leasing Co currently shows a dividend yield of about 6.64% 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 China Dvlp Bk Finl Leasing Co 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.