EN DE

TS Wonders Holding Ltd (1767) Fair Value & Analysis

Consumer Defensive · HK · Market cap HK$325M

TW TS Wonders Holding Ltd 1767 · HK
PriceHK$0.3250
Fair ValueHK$0.3400
Upside+4.6%
Quality52/100
Watch TS Wonders Holding Ltd for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 4.1% net margin
Low debt · generates free cash flow
Mixed vs. peers (7/14)
Narrow moat 23/100
Evidence: High Range HK$0.2400 – HK$0.4500 Share as image

Fair value as of: Aug 13, 2026

From 25 valuation models · updated 3 days ago

Share price +1.6% 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.
  • A fairly wide model range (HK$0.2400 to HK$0.4500) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

HK$0.4042 HK$0.1374 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 13, 2026.

How to read this chart

60‑month range HK$0.1374 – HK$0.4042 · fair‑value band HK$0.2400 – HK$0.4500 · the HK$0.3250 price screens below the HK$0.3400 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

TS Wonders Holding Ltd (1767) currently trades at HK$0.3250, while our model-based Fair Value estimate is HK$0.3400, implying the stock looks roughly 4.6% fairly valued today. The Quality Score stands at 52/100 (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, TS Wonders Holding Ltd generated revenue of HK$72.8M at a net margin of 4.1%. Revenue grew 1.8% year over year. It earns a return on equity of 3.5%. The balance sheet holds a net cash position of HK$12.1M. Fundamentals as of Aug 13, 2026

Our scenario range runs from HK$0.2400 (bear case) to HK$0.4500 (bull case); at HK$0.3250, 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 20% below its 52-week high and 26% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at -14% fair-value upside, at 5%, 1767 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.

Note: the current price implies far more future growth than the conservative anchors of our models allow (base growth is deliberately capped, we do not regard such extreme rates as sustainable). Our models are not designed for expectations this high; that is why the individual models scatter extremely (HK$0.0100 to HK$0.1000). Read the values as a conservative anchor, not as a price target.
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$0.0400 80
Residual Income HK$0.0600 HK$0.0600 HK$0.0400 76
Rev-Margin DCF HK$0.0400 HK$0.0500 HK$0.0700 74
All 25 models by family
DCF Models
FCF DCF HK$0.0300 HK$0.0300 HK$0.0400 38
Owner Earnings HK$0.0500 HK$0.0700 HK$0.0800 31
5Y Revenue Exit HK$0.0400 HK$0.0500 HK$0.0700 39
5Y EBITDA Exit HK$0.0500 HK$0.0800 HK$0.1000 41
5Y P/E Exit HK$0.0400 HK$0.0600 HK$0.0800 38
10Y Revenue Exit HK$0.0300 HK$0.0400 HK$0.0600 36
10Y EBITDA Exit HK$0.0400 HK$0.0600 HK$0.0800 37
10Y P/E Exit HK$0.0400 HK$0.0500 HK$0.0600 35
Earnings-Based
Graham-Dodd HK$0.0200 HK$0.0400 HK$0.0600 54
PEG = 1.0 HK$0.0100 HK$0.0100 HK$0.0100 46
EPV HK$0.0300 HK$0.0400 HK$0.0400 59
Dividend Discount
Gordon GGM — — HK$0.0100 70
DDM Multi-Stage — — HK$0.0100 61
Multiples
P/E Multiple HK$0.0500 HK$0.0600 HK$0.0800 63
P/S Multiple HK$0.0400 HK$0.0500 HK$0.0600 58
P/B Multiple HK$0.0400 HK$0.0500 HK$0.0600 55
EV/EBIT HK$0.0600 HK$0.0800 HK$0.1000 53
EV/EBITDA HK$0.0800 HK$0.1000 HK$0.1200 54
EV/Revenue HK$0.0500 HK$0.0600 HK$0.0800 43
Asset-Based
NCAV (Graham) HK$0.0400 HK$0.0600 HK$0.0900 50
Growth DCF
Growth DCF HK$0.0300 HK$0.0300 HK$0.0400 80
Rev-Margin DCF HK$0.0400 HK$0.0500 HK$0.0700 74
Economic Profit
Residual Income HK$0.0600 HK$0.0600 HK$0.0400 76
ROIC Compounder HK$0.0300 HK$0.0400 HK$0.0400 72
Growth Earnings
Growth-Adj P/E HK$0.0300 HK$0.0500 HK$0.0600 68

Widest divergence: Multiples (HK$0.0600) versus Growth DCF (HK$0.0300). Highest evidence: Growth DCF (80).

Notify me when 1767 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$72.8M
Revenue growth (YoY) +1.8%
Net margin 4.1%
Return on equity 3.5%
Free cash flow HK$1.6M FY2025
P/E ratio 16.3 as of Jul 2, 2026
More key figures
Operating margin 0.9%
EPS growth (YoY) -65.9%
Net cash HK$12.1M FY2025

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

Quality Score breakdown

Overall quality 52/100

Of which business quality 54 · Market factors (momentum, volatility) 54

Profitability 34
Margins and returns on capital today
Quality Growth 26
Are margins and returns improving?
Cashflow 30
Earnings quality: real cash, not paper profit
Fin. Strength 89
Balance sheet, leverage, solvency risk
Investment 73
Disciplined investing over empire-building
Low Volatility 72
Calm price path (market factor)
Momentum 47
Price trend over the last 3–12 months (market factor)
52W Momentum 46
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

TS Wonders Holding Limited, an investment holding company, engages in the production, packaging, and sale of food products in Singapore, Malaysia, the People's Republic of China, Hong Kong, and internationally. It operates through Nuts, Chips, and Others segments.

Full company description

TS Wonders Holding Limited, an investment holding company, engages in the production, packaging, and sale of food products in Singapore, Malaysia, the People's Republic of China, Hong Kong, and internationally. It operates through Nuts, Chips, and Others segments. The company offers roasted and baked nuts; beans, including peanuts, cashews, pistachios, almonds, macadamia nuts, walnuts, broad beans, and green peas, as well as potatoes and cassava roots; and potato and cassava chips. It offers its products on wholesale to supermarkets, hotels, airlines, original equipment manufacturers, and distributors. TS Wonders Holding Limited was founded in 1966 and is headquartered in Singapore. TS Wonders Holding Limited operates as a subsidiary of SWL Limited.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

TS Wonders Holding Ltd reported revenue of HK$72.8M in FY2025 versus HK$65.3M in FY2021, a compound +2.8%/yr. Reported net income was HK$3.0M in FY2025, compounding −3.5%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
HK$72.8M
Latest YoY
+4.1%
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.
−0.9%
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.
+0.9%
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.
+3.8%
Revenue +2.8%/yr
FY21 HK$65.3M
FY22 HK$74.8M
FY23 HK$70.1M
FY24 HK$70.0M
FY25 HK$72.8M
Net income −3.5%/yr
FY21 HK$3.4M
FY22 HK$5.8M
FY23 HK$5.5M
FY24 HK$6.3M
FY25 HK$3.0M
Character of growth · EPS growth decomposed (2015-2025) +1.1 % p.a.
Revenue per share +3.3 pp

of which total revenue +3.3 pp · buybacks/dilution +0.0 pp

EBIT margin −3.4 pp
Tax rate −0.7 pp
Residual (interest, one-offs) +1.9 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 1767: get an alert when its fair value changes →

Run the numbers yourself: free valuation calculators
DCF CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorFama-French ModelIntrinsic Value
Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
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.

TS Wonders Holding Ltd · Fair Value
HK$0.3400 +5%Fair Value
Calculator →

Cite: Fair Value Calculator (2026). "TS Wonders Holding Ltd Fair Value". https://www.fairvalue-calculator.com/stock/1767

Peer Group

Packaged Foods · 652 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 52 · Below median
Fair Value upside +5% · Above median
Return on equity (TTM) 3% · Below median
Return on assets 3% · Below median
Net margin (TTM) 4% · Above median
Operating margin (TTM) 1% · Bottom 25%
Revenue growth 2% · Below median
Dividend yield (TTM) 0.1% · Bottom 25%

Valuation Multiples vs Packaged Foods median · lower = cheaper

P/E (TTM) 16.3× · Cheaper than median
P/B 0.47× · Cheaper than 75% of peers
P/S (TTM) 0.57× · Cheaper than median
P/FCF 25.5× · Pricier than 75% of peers
EV/EBITDA 4.4× · 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 39 · sector 23
FUTURE 9 · sector 19
PAST 14 · sector 28
HEALTH 100 · sector 96
DIVIDEND 2 · sector 55

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

Stock Price Fair Value vs Fair Value
Nestlé India Limited NESTLEIND ₹1,507 ₹362.37 -76%
Britannia Industries Limited BRITANNIA ₹5,646 ₹1,870 -67%
Tata Consumer Products Limited TATACONSUM ₹1,062 ₹327.27 -69%
PT Indofood CBP Sukses Makmur Tbk ICBP 7,550 IDR 12,864 IDR +70%
Samyang Foods Co 003230 1,219,000 KRW 1,010,543 KRW -17%
Patanjali Foods Limited PATANJALI ₹352.60 ₹144.77 -59%
Vietnam Dairy Products Joint Stock Company VNM 61,600 VND 52,858 VND -14%
PT Mayora Indah Tbk, MYOR 1,665 IDR 2,699 IDR +62%
PT Cisarua Mountain Dairy Tbk CMRY 4,630 IDR 4,350 IDR -6%
Nongshim Co 004370 389,500 KRW 530,619 KRW +36%

Compare TS Wonders 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 TS Wonders Holding Ltd (1767) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of HK$0.3400 versus a price of HK$0.3250, about +5% (fairly valued).
What is the fair value of 1767?
Our model-based fair value for TS Wonders Holding Ltd is HK$0.3400 (as of Aug 13, 2026), built from audited fundamentals. The current price is HK$0.3250.
What is the quality score of 1767?
TS Wonders Holding Ltd has a Quality Score of 52/100. 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 TS Wonders Holding Ltd (1767)?
TS Wonders Holding Ltd reported trailing-twelve-month revenue of about HK$72.8M (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 1767?
The net profit margin of TS Wonders Holding Ltd is about 4.1%, meaning it keeps roughly 4.1% 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 TS Wonders 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.