EN DE

Cinese International Group Holdings Ltd (1620) Fair Value & Analysis

Consumer Cyclical · HK · Market cap HK$121M

CI Cinese International Group Holdings Ltd 1620 · HK
PriceHK$0.1220
Fair ValueHK$0.0600
Upside-50.8%
Quality61/100
Watch Cinese International Group Holdings Ltd for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Solidly profitable · 17.6% net margin
Low debt · negative free cash flow
Mixed vs. peers (6/11)
Narrow moat 31/100
Evidence: Medium Range HK$0.0400 – HK$0.1700 Share as image

Fair value as of: Aug 13, 2026

From 13 valuation models · updated 3 days ago

Share price +13.0% over the past month.

A solid business, but screening 51% overvalued 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 model range is unusually wide (HK$0.0400 to HK$0.1700). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid but not exceptional quality (61/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

HK$0.3250 HK$0.0370 Fair Value HK$0.0600 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$0.0370 – HK$0.3250 · fair‑value band HK$0.0400 – HK$0.1700 · the HK$0.1220 price screens above the HK$0.0600 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

Cinese International Group Holdings Ltd (1620) currently trades at HK$0.1220, while our model-based Fair Value estimate is HK$0.0600, implying the stock looks roughly 50.8% overvalued today. The Quality Score stands at 61/100 (solid quality), in the Consumer Cyclical 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, Cinese International Group Holdings Ltd generated revenue of HK$62.4M at a net margin of 17.6%. Revenue declined 4.7% year over year. It earns a return on equity of -5.9%. The balance sheet holds a net cash position of HK$2.6M. Fundamentals as of Aug 13, 2026

Our scenario range runs from HK$0.0400 (bear case) to HK$0.1700 (bull case); at HK$0.1220, 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 46% below its 52-week high and 107% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -28% fair-value upside, at -51%, 1620 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.

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$0.0400 HK$0.0700 HK$1.18 76
ROIC Compounder HK$0.0100 HK$0.0100 HK$0.0200 72
Growth-Adj P/E HK$0.1100 HK$0.1500 HK$0.2000 68
All 13 models by family
DCF Models
Owner Earnings HK$0.0800 HK$0.1000 HK$0.1300 31
Earnings-Based
Graham-Dodd HK$0.0600 HK$0.0800 HK$0.0900 54
EPV HK$0.0100 HK$0.0100 HK$0.0100 59
Multiples
P/E Multiple HK$0.1500 HK$0.2000 HK$0.2500 63
P/S Multiple HK$0.0500 HK$0.0600 HK$0.0800 58
P/B Multiple HK$0.0300 HK$0.0400 HK$0.0500 55
EV/EBIT HK$0.0400 HK$0.0500 HK$0.0600 53
EV/EBITDA HK$0.0400 HK$0.0500 HK$0.0600 54
EV/Revenue HK$0.0300 HK$0.0400 HK$0.0500 43
Asset-Based
NCAV (Graham) HK$0.0100 HK$0.0100 50
Economic Profit
Residual Income HK$0.0400 HK$0.0700 HK$1.18 76
ROIC Compounder HK$0.0100 HK$0.0100 HK$0.0200 72
Growth Earnings
Growth-Adj P/E HK$0.1100 HK$0.1500 HK$0.2000 68

Widest divergence: Growth Earnings (HK$0.1500) versus Earnings-Based (HK$0.0100). Highest evidence: Residual Income (76).

Notify me when 1620 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$62.4M
Revenue growth (YoY) -4.7%
Net margin 17.6%
Return on equity -5.9%
Free cash flow −HK$4.9M FY2025
Operating margin 5.1%
More key figures
EPS (TTM) HK$-0.0100
EPS growth (YoY) -9.6%
Net cash HK$2.6M FY2025

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

Quality Score breakdown

Overall quality 61/100

Of which business quality 59 · Market factors (momentum, volatility) 49

Profitability 84
Margins and returns on capital today
Quality Growth 60
Are margins and returns improving?
Cashflow 0
Earnings quality: real cash, not paper profit
Fin. Strength 54
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 54
Price trend over the last 3–12 months (market factor)
52W Momentum 40
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

Cinese International Group Holdings Limited, an investment holding company, provides private extracurricular coordination services in the People's Republic of China. It offers private extracurricular coordination services for kindergarten students. The company was formerly known as CTEH. INC.

Full company description

Cinese International Group Holdings Limited, an investment holding company, provides private extracurricular coordination services in the People's Republic of China. It offers private extracurricular coordination services for kindergarten students. The company was formerly known as CTEH. INC. and changed its name to Cinese International Group Holdings Limited in November 2021. Cinese International Group Holdings Limited was founded in 1976 and is headquartered in Central, Hong Kong.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Cinese International Group Holdings Ltd reported revenue of HK$62.4M in FY2025 versus HK$55.8M in FY2021, a compound +2.8%/yr. Reported net income was HK$11.0M in FY2025.

Growth Quality 33/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
HK$62.4M
Latest YoY
−35.0%
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.
+10.9%
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.
+3.9%
Avg. growth/yr (10Y) 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.
−7.5%
Revenue +2.8%/yr
FY21 HK$55.8M
FY22 HK$45.8M
FY23 HK$104M
FY24 HK$96.0M
FY25 HK$62.4M
Net income
FY21 −HK$75.8M
FY22 −HK$13.8M
FY23 HK$2.9M
FY24 −HK$44.5M
FY25 HK$11.0M
Character of growth · EPS growth decomposed (2015-2025) −15.9 % p.a.
Revenue per share −6.3 pp

of which total revenue −6.3 pp · buybacks/dilution +0.0 pp

EBIT margin −18.4 pp
Tax rate +0.0 pp
Residual (interest, one-offs) +8.8 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).

1620 screens 51% overvalued. Compare with Booking Holdings →

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). "Cinese International Group Holdings Ltd Fair Value". https://www.fairvalue-calculator.com/stock/1620

Peer Group

Travel Services · 92 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 61 · Top 25%
Fair Value upside −51% · Below median
Return on assets 3% · Below median
Net margin (TTM) 18% · Top 25%
Operating margin (TTM) 5% · Below median
Revenue growth -5% · Bottom 25%

Valuation Multiples vs Travel Services median · lower = cheaper

P/B 1.36× · Cheaper than median
P/S (TTM) 0.25× · Cheaper than 75% of peers
EV/EBITDA 3.4× · 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 0 · sector 25
FUTURE 0 · sector 27
PAST 0 · sector 35
HEALTH 100 · sector 96
DIVIDEND 0 · sector 47

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

Stock Price Fair Value vs Fair Value
Booking Holdings BKNG $212.26 $152.94 -28%
Airbnb, Inc ABNB $180.10 $85.66 -52%
Royal Caribbean Cruises Ltd RCL $307.15 $215.19 -30%
Viking Holdings VIK $104.19 $43.68 -58%
Carnival Corporation CCL $27.67 $31.36 +13%
Expedia Group EXPE $325.57 $248.63 -24%
Trip.com Group TCOM $45.58 $89.04 +95%
Norwegian Cruise Line Holdings NCLH $18.92 $20.28 +7%
Global Business Travel Group GBTG $9.44 $5.04 -47%
Travel + Leisure Co TNL $74.68 $26.57 -64%

Compare Cinese International Group Holdings 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

Frequently asked questions

Is Cinese International Group Holdings Ltd (1620) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of HK$0.0600 versus a price of HK$0.1220, about −51% (overvalued).
What is the fair value of 1620?
Our model-based fair value for Cinese International Group Holdings Ltd is HK$0.0600 (as of Aug 13, 2026), built from audited fundamentals. The current price is HK$0.1220.
What is the quality score of 1620?
Cinese International Group Holdings Ltd has a Quality Score of 61/100. 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 Cinese International Group Holdings Ltd (1620)?
Cinese International Group Holdings Ltd reported trailing-twelve-month revenue of about HK$62.4M (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 1620?
The net profit margin of Cinese International Group Holdings Ltd is about 17.6%, meaning it keeps roughly 17.6% 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 Cinese International Group Holdings 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.