EN DE

Prosperous Industrial (Holdings) Limited (1731) Fair Value & Analysis

Consumer Cyclical · HK · Market cap HK$862M

PI Prosperous Industrial (Holdings) Limited 1731 · HK
PriceHK$0.7600
Fair ValueHK$0.3400
Upside-55.3%
Quality64/100
Watch Prosperous Industrial (Holdings) Limited for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 10.3% net margin
generates free cash flow
1.43% dividend yield
Ranks above peers (10/13)
Moderate moat 47/100
Evidence: High Range HK$0.2700 – HK$0.4400 Share as image

Fair value as of: Aug 5, 2026

From 24 valuation models · updated 5 days ago

Fair value updated Aug 5, 2026, revised from HK$0.3600 to HK$0.3400 (−5.6%) since Jul 2, 2026. Share price +1.3% over the past month.

A solid business, but screening 55% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (HK$0.4400). The favourable scenario is already priced in.
  • Solid but not exceptional quality (64/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

HK$1.23 HK$0.3604 Fair Value HK$0.3400 Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 5, 2026.

How to read this chart

60‑month range HK$0.3604 – HK$1.23 · fair‑value band HK$0.2700 – HK$0.4400 · the HK$0.7600 price screens above the HK$0.3400 fair value. Dashed = 300-day average. As of Aug 5, 2026.

Full chart & analysis →

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

Analysis

Prosperous Industrial (Holdings) Limited (1731) currently trades at HK$0.7600, while our model-based Fair Value estimate is HK$0.3400, implying the stock looks roughly 55.3% overvalued today. The Quality Score stands at 64/100 (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: high).

Over the trailing twelve months, Prosperous Industrial (Holdings) Limited generated revenue of HK$239M at a net margin of 10.3%. Revenue declined 1.0% year over year. It earns a return on equity of 13.6%. The balance sheet holds a net cash position of HK$70.0M. Fundamentals as of Aug 5, 2026

Our scenario range runs from HK$0.2700 (bear case) to HK$0.4400 (bull case); at HK$0.7600, the current price sits above 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 7% below its 52-week high and 19% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 0% fair-value upside, at -55%, 1731 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$0.1500 HK$0.1700 HK$0.2900 76
Growth DCF HK$0.2700 HK$0.3200 HK$0.4000 72
Gordon GGM HK$0.0700 HK$0.0800 HK$0.1000 70
All 24 models by family
DCF Models
FCF DCF HK$0.2600 HK$0.3100 HK$0.4100 38
Owner Earnings HK$0.2800 HK$0.3400 HK$0.4400 31
5Y Revenue Exit HK$0.2500 HK$0.3200 HK$0.4200 39
5Y EBITDA Exit HK$0.2600 HK$0.3500 HK$0.4600 41
5Y P/E Exit HK$0.3300 HK$0.4600 HK$0.6100 38
10Y Revenue Exit HK$0.2500 HK$0.3100 HK$0.3700 36
10Y EBITDA Exit HK$0.2600 HK$0.3200 HK$0.4000 37
10Y P/E Exit HK$0.3000 HK$0.3900 HK$0.4900 35
Earnings-Based
Graham-Dodd HK$0.1500 HK$0.2500 HK$0.3100 54
EPV HK$0.2000 HK$0.2200 HK$0.2300 59
Dividend Discount
Gordon GGM HK$0.0700 HK$0.0800 HK$0.1000 70
DDM Multi-Stage HK$0.0700 HK$0.0900 HK$0.1100 61
Multiples
P/E Multiple HK$0.3600 HK$0.4800 HK$0.6000 63
P/S Multiple HK$0.1900 HK$0.2600 HK$0.3200 58
P/B Multiple HK$0.2800 HK$0.3700 HK$0.4700 55
EV/EBIT HK$0.3500 HK$0.4400 HK$0.5300 53
EV/EBITDA HK$0.3000 HK$0.3700 HK$0.4500 54
EV/Revenue HK$0.2500 HK$0.3200 HK$0.4000 43
Asset-Based
NCAV (Graham) HK$0.0800 HK$0.1100 HK$0.1700 50
Growth DCF
Growth DCF HK$0.2700 HK$0.3200 HK$0.4000 72
Rev-Margin DCF HK$0.2500 HK$0.3200 HK$0.4200 67
Economic Profit
Residual Income HK$0.1500 HK$0.1700 HK$0.2900 76
ROIC Compounder HK$0.2000 HK$0.2200 HK$0.2400 67
Growth Earnings
Growth-Adj P/E HK$0.2500 HK$0.3600 HK$0.4700 68

Widest divergence: Multiples (HK$0.3700) versus Dividend Discount (HK$0.0800). Highest evidence: Residual Income (76).

Notify me when 1731 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$239M
Revenue growth (YoY) -1.0%
Net margin 10.3%
Return on equity 13.6%
Free cash flow HK$25.6M FY2025
P/E ratio 4.5
More key figures
Operating margin 9.1%
EPS (TTM) HK$0.0100
Dividend yield 1.4%
EPS growth (YoY) -4.8%
Net cash HK$70.0M FY2025

Figures from reported company fundamentals · as of Aug 5, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 64/100

Of which business quality 66 · Market factors (momentum, volatility) 59

Profitability 56
Margins and returns on capital today
Quality Growth 22
Are margins and returns improving?
Cashflow 60
Earnings quality: real cash, not paper profit
Fin. Strength 100
Balance sheet, leverage, solvency risk
Investment 68
Disciplined investing over empire-building
Low Volatility 91
Calm price path (market factor)
Momentum 45
Price trend over the last 3–12 months (market factor)
52W Momentum 49
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

Prosperous Industrial (Holdings) Limited, an investment holding company, designs, develops, manufactures, and sells recreational bags and packs. The company manufactures, sells, and trades sport bags, handbags, and luggage bags. It also provides supply chain management services for sports and lifestyle brands.

Full company description

Prosperous Industrial (Holdings) Limited, an investment holding company, designs, develops, manufactures, and sells recreational bags and packs. The company manufactures, sells, and trades sport bags, handbags, and luggage bags. It also provides supply chain management services for sports and lifestyle brands. In addition, the company involved in provision of raw material sourcing services; bag product development and design; and property investment. It has operations in the United States, Belgium, Japan, Mainland China, the Netherlands, Italy, and internationally. Prosperous Industrial (Holdings) Limited was founded in 1970 and is headquartered in Kwai Chung, Hong Kong. Prosperous Industrial (Holdings) Limited operates as a subsidiary of Prosperous Holdings (Overseas) Limited.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Prosperous Industrial (Holdings) Limited reported revenue of HK$239M in FY2025 versus HK$147M in FY2021, a compound +13.0%/yr. Reported net income was HK$24.5M in FY2025, compounding +58.4%/yr from FY2021.

Growth Quality 82/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
HK$239M
Latest YoY
−2.0%
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.
+3.0%
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.
+8.9%
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.
+0.6%
Revenue +13.0%/yr
FY21 HK$147M
FY22 HK$218M
FY23 HK$208M
FY24 HK$244M
FY25 HK$239M
Net income +58.4%/yr
FY21 HK$3.9M
FY22 HK$10.3M
FY23 HK$14.9M
FY24 HK$29.8M
FY25 HK$24.5M
Character of growth · EPS growth decomposed (2015-2025) +4.3 % p.a.
Revenue per share +0.4 pp

of which total revenue +0.4 pp · buybacks/dilution +0.0 pp

EBIT margin +0.2 pp
Tax rate +1.0 pp
Residual (interest, one-offs) +2.7 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).

1731 screens 55% overvalued. Compare with NIKE, Inc →

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). "Prosperous Industrial (Holdings) Limited Fair Value". https://www.fairvalue-calculator.com/stock/1731

Peer Group

Footwear & Accessories · 94 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 64 · Top 25%
Fair Value upside −55% · Bottom 25%
Return on equity (TTM) 14% · Top 25%
Return on assets 7% · Top 25%
Net margin (TTM) 10% · Top 25%
Operating margin (TTM) 9% · Above median
Revenue growth -1% · Above median
Dividend yield (TTM) 1.4% · Below median

Valuation Multiples vs Footwear & Accessories median · lower = cheaper

P/E (TTM) 4.5× · Cheaper than 75% of peers
P/B 0.58× · Cheaper than 75% of peers
P/S (TTM) 0.46× · Cheaper than median
P/FCF 4.3× · Pricier than median
EV/EBITDA 1.2× · 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 4
FUTURE 0 · sector 0
PAST 54 · sector 23
HEALTH 0 · sector 97
DIVIDEND 29 · sector 41

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 Footwear & Accessories stocks, each showing price versus our Fair Value estimate (as of Aug 5, 2026).

Stock Price Fair Value vs Fair Value
NIKE, Inc NKE $44.37 $35.63 -20%
adidas AG 1ADS €165.00 €65.71 -60%
Deckers Outdoor Corporation DECK $106.49 $125.16 +18%
On Holding ONON $38.20 $17.64 -54%
Zhejiang China Commodities City Group 600415 ¥12.11 ¥13.03 +8%
Birkenstock Holding BIRK $44.36 $44.14 -0%
Crocs, Inc CROX $138.91 $203.65 +47%
Huali Industrial Group 300979 ¥31.10 ¥54.71 +76%
PUMA SE PUM €29.31 €10.57 -64%
Steven Madden, Ltd SHOO $43.26 $11.69 -73%

Compare Prosperous Industrial (Holdings) Limited 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 Prosperous Industrial (Holdings) Limited (1731) overvalued or undervalued?
As of Aug 5, 2026, our model estimates a fair value of HK$0.3400 versus a price of HK$0.7600, about −55% (overvalued).
What is the fair value of 1731?
Our model-based fair value for Prosperous Industrial (Holdings) Limited is HK$0.3400 (as of Aug 5, 2026), built from audited fundamentals. The current price is HK$0.7600.
What is the quality score of 1731?
Prosperous Industrial (Holdings) Limited has a Quality Score of 64/100. 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 Prosperous Industrial (Holdings) Limited (1731)?
Prosperous Industrial (Holdings) Limited reported trailing-twelve-month revenue of about HK$239M (latest available figure, as of Aug 5, 2026).
What is the net profit margin of 1731?
The net profit margin of Prosperous Industrial (Holdings) Limited is about 10.3%, meaning it keeps roughly 10.3% of revenue as net income. Based on the latest reported figures.
Does Prosperous Industrial (Holdings) Limited pay a dividend?
Prosperous Industrial (Holdings) Limited currently shows a dividend yield of about 1.43% relative to its recent price (as of Aug 5, 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 Prosperous Industrial (Holdings) Limited 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.