EN DE

B & S International Holdings Ltd (1705) Fair Value & Analysis

Consumer Defensive · HK · Market cap HK$268M

BS B & S International Holdings Ltd 1705 · HK
PriceHK$0.8600
Fair ValueHK$0.9000
Upside+4.7%
Quality76/100
Watch B & S International Holdings Ltd for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 3.4% net margin
Low debt · generates free cash flow
Ranks above peers (9/14)
Narrow moat 34/100
Evidence: High Range HK$0.6800 – HK$1.13 Share as image

Fair value as of: Aug 13, 2026

From 24 valuation models · updated 3 days ago

Share price +17.8% over the past month.

A strong 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$0.6800 (bear) to HK$1.13 (bull), base HK$0.9000. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 76/100 (high quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

HK$0.9900 HK$0.1423 Fair Value HK$0.9000 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$0.1423 – HK$0.9900 · fair‑value band HK$0.6800 – HK$1.13 · the HK$0.8600 price screens below the HK$0.9000 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

B & S International Holdings Ltd (1705) currently trades at HK$0.8600, while our model-based Fair Value estimate is HK$0.9000, implying the stock looks roughly 4.7% fairly valued today. The Quality Score stands at 76/100 (high 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, B & S International Holdings Ltd generated revenue of HK$505M at a net margin of 3.4%. Revenue declined 1.2% year over year. It earns a return on equity of 11.4%. The balance sheet holds a net cash position of HK$23.9M. Fundamentals as of Aug 13, 2026

Our scenario range runs from HK$0.6800 (bear case) to HK$1.13 (bull case); at HK$0.8600, 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 near its 52-week high and 154% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at -29% fair-value upside, at 5%, 1705 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$1.50 HK$1.79 HK$2.22 80
Residual Income HK$0.3100 HK$0.3400 HK$0.4000 76
Rev-Margin DCF HK$1.08 HK$1.35 HK$1.70 74
All 24 models by family
DCF Models
FCF DCF HK$1.48 HK$1.78 HK$2.27 38
Owner Earnings HK$1.20 HK$1.44 HK$1.83 31
5Y Revenue Exit HK$1.08 HK$1.32 HK$1.66 39
5Y EBITDA Exit HK$1.56 HK$2.13 HK$2.89 41
5Y P/E Exit HK$1.10 HK$1.35 HK$1.65 38
10Y Revenue Exit HK$1.24 HK$1.46 HK$1.69 36
10Y EBITDA Exit HK$1.51 HK$1.92 HK$2.39 37
10Y P/E Exit HK$1.27 HK$1.48 HK$1.69 35
Earnings-Based
Graham-Dodd HK$0.2900 HK$0.5100 HK$0.6200 54
EPV HK$0.5900 HK$0.6400 HK$0.6700 59
Dividend Discount
Gordon GGM HK$0.3800 HK$0.4600 HK$0.5300 70
DDM Multi-Stage HK$0.3800 HK$0.4800 HK$0.5700 61
Multiples
P/E Multiple HK$0.6800 HK$0.9000 HK$1.13 63
P/S Multiple HK$0.5500 HK$0.7300 HK$0.9100 58
P/B Multiple HK$0.5500 HK$0.7300 HK$0.9100 55
EV/EBIT HK$1.01 HK$1.28 HK$1.56 53
EV/EBITDA HK$1.85 HK$2.41 HK$2.96 54
EV/Revenue HK$0.7700 HK$1.02 HK$1.28 43
Asset-Based
NCAV (Graham) HK$0.1900 HK$0.2500 HK$0.3800 50
Growth DCF
Growth DCF HK$1.50 HK$1.79 HK$2.22 80
Rev-Margin DCF HK$1.08 HK$1.35 HK$1.70 74
Economic Profit
Residual Income HK$0.3100 HK$0.3400 HK$0.4000 76
ROIC Compounder HK$0.5900 HK$0.6500 HK$0.7000 72
Growth Earnings
Growth-Adj P/E HK$0.4800 HK$0.6800 HK$0.8900 68

Widest divergence: DCF Models (HK$1.46) versus Asset-Based (HK$0.2500). Highest evidence: Growth DCF (80).

Notify me when 1705 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$505M
Revenue growth (YoY) -1.2%
Net margin 3.4%
Return on equity 11.4%
Free cash flow HK$69.1M FY2025
P/E ratio 16.8 as of Jul 2, 2026
More key figures
Operating margin 3.5%
EPS (TTM) HK$0.0500
EPS growth (YoY) -6.4%
Net cash HK$23.9M FY2026

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

Quality Score breakdown

Overall quality 76/100

Of which business quality 77 · Market factors (momentum, volatility) 85

Profitability 63
Margins and returns on capital today
Quality Growth 57
Are margins and returns improving?
Cashflow 79
Earnings quality: real cash, not paper profit
Fin. Strength 88
Balance sheet, leverage, solvency risk
Investment 98
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 100
Price trend over the last 3–12 months (market factor)
52W Momentum 100
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

B & S International Holdings Ltd., an investment holding company, distributes and retails food and beverage products in Hong Kong. It operates through two segments, Distribution Business and Retail Business.

Full company description

B & S International Holdings Ltd., an investment holding company, distributes and retails food and beverage products in Hong Kong. It operates through two segments, Distribution Business and Retail Business. The company distributes sweets and candies, biscuits, cakes and pastries, instant drink powders, dried meat products, tea leaves, pasta, and fresh eggs and condiments. It also provides services comprising arranging inbound logistics; relabeling the products; repackaging the products to suit the needs of the retailers or consumers; and advising on retail prices and organizing promotion campaigns, as well as designing and producing customized display racks or stands to be placed at the customers' points of sales. In addition, the company operates retail outlets for various international food and beverage brands, including TenRen and Chef Hung, as well as provides catering services. It distributes its products to various customers, including supermarkets, pharmacies, convenience stores, department stores, bakeries, confectionery stores, and trading companies. B & S International Holdings Ltd. was founded in 1990 and is headquartered in Yau Tong, Hong Kong.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

B & S International Holdings Ltd reported revenue of HK$505M in FY2026 versus HK$468M in FY2022, a compound +1.9%/yr. Reported net income was HK$17.1M in FY2026, compounding +131.6%/yr from FY2022.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2026)
HK$505M
Latest YoY
+0.1%
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.
+1.3%
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.
+0.9%
Avg. growth/yr (11Y) 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.
+5.4%
Revenue +1.9%/yr
FY22 HK$468M
FY23 HK$487M
FY24 HK$521M
FY25 HK$505M
FY26 HK$505M
Net income +131.6%/yr
FY22 HK$596K
FY23 HK$27.8M
FY24 HK$33.6M
FY25 HK$17.8M
FY26 HK$17.1M
Character of growth · EPS growth decomposed (2015-2026) +1.3 % p.a.
Revenue per share +5.4 pp

of which total revenue +5.4 pp · buybacks/dilution +0.0 pp

EBIT margin −3.9 pp
Tax rate +0.3 pp
Residual (interest, one-offs) −0.4 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 1705: 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). "B & S International Holdings Ltd Fair Value". https://www.fairvalue-calculator.com/stock/1705

Peer Group

Food Distribution · 76 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 76 · Top 25%
Fair Value upside +5% · Above median
Return on equity (TTM) 11% · Above median
Return on assets 6% · Above median
Net margin (TTM) 3% · Above median
Operating margin (TTM) 4% · Above median
Revenue growth -1% · Below median
Dividend yield (TTM) 8.2% · Top 25%

Valuation Multiples vs Food Distribution median · lower = cheaper

P/E (TTM) 16.8× · Pricier than median
P/B 1.77× · Pricier than median
P/S (TTM) 0.53× · Pricier than median
P/FCF 0.5× · Cheaper than 75% of peers
EV/EBITDA 6.9× · Pricier than median

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 40 · sector 23
FUTURE 0 · sector 12
PAST 46 · sector 35
HEALTH 100 · sector 94
DIVIDEND 100 · 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

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Food Distribution stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Sysco Corporation SYY $84.69 $59.83 -29%
US Foods Holding USFD $110.94 $53.53 -52%
Performance Food Group PFGC $113.96 $37.94 -67%
Jerónimo Martins, SGPS, S.A JMT €17.68 €21.59 +22%
CP Axtra Public Company CPAXT 14.80 THB 17.42 THB +18%
The Chefs' Warehouse, Inc CHEF $111.07 $37.27 -66%
Olam Group VC2 1.34 SGD 2.12 SGD +58%
United Natural Foods, Inc UNFI $47.27 $6.00 -87%
The Andersons, Inc ANDE $65.61 $47.78 -27%
Zhejiang Dongri Limited 600113 ¥31.47 ¥6.75 -79%

Compare B & S International Holdings 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 B & S International Holdings Ltd (1705) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of HK$0.9000 versus a price of HK$0.8600, about +5% (fairly valued).
What is the fair value of 1705?
Our model-based fair value for B & S International Holdings Ltd is HK$0.9000 (as of Aug 13, 2026), built from audited fundamentals. The current price is HK$0.8600.
What is the quality score of 1705?
B & S International Holdings Ltd has a Quality Score of 76/100. 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 B & S International Holdings Ltd (1705)?
B & S International Holdings Ltd reported trailing-twelve-month revenue of about HK$505M (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 1705?
The net profit margin of B & S International Holdings Ltd is about 3.4%, meaning it keeps roughly 3.4% 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 B & S International 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.