Ausupreme International Holdings (2031) fair value: what the stock is really worth
As of Sep 30, 2026: fair value of Ausupreme International Holdings HK$0.81, price HK$0.49, upside +65.3%, quality 76 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Ausupreme International Holdings for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 30, 2026.
How to read this chart
60‑month range HK$0.0976 – HK$0.5150 · fair‑value band HK$0.6000 – HK$1.01 · the HK$0.4900 price screens below the HK$0.8100 fair value. Dashed = 300-day average. As of Sep 30, 2026.
Follow Ausupreme International in your weekly email
Every Wednesday you see whether Ausupreme International is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Ausupreme International Holdings Limited, an investment holding company, engages in the retail and wholesale of health and personal care products in Hong Kong, Mainland China, Macau, and Singapore.
Show more
Ausupreme International Holdings Limited, an investment holding company, engages in the retail and wholesale of health and personal care products in Hong Kong, Mainland China, Macau, and Singapore. The company offers eye care, heart and brain health, beauty, fat burning, immunity, bones muscle and joint, liver and lung health, botanical detox, vitamin, children's supplement, personal care, Australian honey, cardiovascular health, liver and lung health, bone/joint health, boost immunity, emotional management, gastrointestinal health, women's and men's health, brain/eye develop, bones/gut immunity, skin/oral care, combination, founder's book, anti-aging, and child care products. Its products are used in the anti-aging, stress support/sleep aids, eye health, brain health, cardiovascular health, liver/lung health, bone/joint health, immune support, digestive health, beauty and nutrition, slimming and body health, women's and men's health, children's care, and skin and oral care functions. The company is also involved in developing, marketing, sale, and distribution of branded products; properties investment; and holding trademarks. It sells its products through specialty stores, consignment counters, and experience stores, as well as e-commerce channels. The company was founded in 2001 and is headquartered in Kwun Tong, Hong Kong. Ausupreme International Holdings Limited is a subsidiary of Beatitudes International Ltd.
Stock analysis
Ausupreme International Holdings (2031) currently trades at HK$0.4900, while our model-based Fair Value estimate is HK$0.8100, implying the stock looks roughly 39.5% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of HK$1.07 per share, and 19 of the 26 models we run sit above the HK$0.4900 price.
Bear case: the Asset-Based group reads lowest at HK$0.1700, and 7 of the 26 models stay below the price. Evidence for this calculation is low.
Scenario range: HK$0.6000 (bear) to HK$1.01 (bull), the price of HK$0.4900 sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 76/100 (high quality), in the Consumer Defensive sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Ausupreme International Holdings reported revenue of HK$270M in FY2025 versus HK$103M in FY2021, a compound +27.2%/yr. Reported net income was HK$27.9M in FY2025, compounding +64.2%/yr from FY2021.
Key figures
Market cap HK$373M (≈ $47.6M) · P/E ratio 9.8 · P/S ratio 1.01 · EPS (TTM) HK$0.0200 · Dividend yield 6.1% · Net margin 10.4% · Return on equity 18.5% · Return on assets (EBIT) 6.0%.
What moves the price
The share trades about 5% below its 52-week high and 74% 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 65%, 2031 screens cheaper than that median.
Fair Value models
Bear HK$0.6000Fair Value HK$0.8100Bull HK$1.01
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single 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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.79/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+0.2%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+27.9%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+5.1%
Start year 2020 (pandemic). Over 10 years: +1.8% a year
Revenue growth 11 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+3.0%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) (mathematically smoothed) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip.
+28.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year+22.2%
Dividend (yield on the price)6.1%
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.6% → 13%
2025 sits 79% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
⚠ Revenue per share shrinking 1.5%/yr over ~6Y (margins intact) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−9.1%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Hong Kong: IMF forecast 2.1% a year to 2030, 1.8% from 2016 to 2025) that is about −11.0% a year for the price.
Compare Ausupreme International Holdings with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Household & Personal Products · 241 stocks
Beats the industry median on 12/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score76 · Top 25%
Fair Value upside+65.3% · Top 25%
Profitability
Return on equity (TTM)18.5% · Top 25%
Return on assets11.2% · Top 25%
Net margin (TTM)12.4% · Top 25%
Operating margin (TTM)14.4% · Above median
Growth and dividend
Revenue growth8.6% · Above median
Dividend yield (TTM)6.1% · Top 25%
Valuation Multiplesvs Household & Personal Products median · lower = cheaper
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). "Ausupreme International Holdings Fair Value". https://www.fairvalue-calculator.com/stock/2031.HK
Frequently asked questions
Is Ausupreme International Holdings (2031) overvalued or undervalued?
As of Sep 30, 2026, our model estimates a fair value of HK$0.8100 versus a price of HK$0.4900, about +65% upside (undervalued).
What is the fair value of 2031?
Our model-based fair value for Ausupreme International Holdings is HK$0.8100 (as of Sep 30, 2026), built from audited fundamentals. The current price: HK$0.4900.
What is the quality score of 2031?
Ausupreme International Holdings 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 price target for Ausupreme International Holdings (2031)?
Our model-based price target is the fair value of HK$0.8100 (as of Sep 30, 2026) from 26 valuation models. Cautious scenario HK$0.6000, optimistic scenario HK$1.01. It is a calculation from audited fundamentals, not an analyst target.
What is the Ausupreme International Holdings stock forecast for 2026?
Our models put fair value at HK$0.8100, about +65% upside versus a price of HK$0.4900 (undervalued). Cautious scenario HK$0.6000, optimistic scenario HK$1.01. The calculation is refreshed regularly with new filings.
What is the revenue of Ausupreme International Holdings (2031)?
Ausupreme International Holdings reported trailing-twelve-month revenue of about HK$300M (latest available figure, as of Sep 30, 2026).
Does Ausupreme International Holdings pay a dividend?
Ausupreme International Holdings currently shows a dividend yield of about 6.12% relative to its recent price (as of Sep 30, 2026).
What growth is priced into Ausupreme International Holdings (2031)?
For today's price to be fair in a discounted-cash-flow model, Ausupreme International Holdings would have to grow free cash flow by -9.1 % per year for five years (discount rate 10.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +5.1 % per year. As of Sep 30, 2026.
What discount rate (WACC) does the fair value of 2031 use?
Our models discount Ausupreme International Holdings at 10.3 %: a base by market capitalisation (nano), country premium for Hong Kong. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Ausupreme International Holdings that is -9.1 % per year a year over ten years, using the same discount rate (10.3 %) and the same formula as our fair value.
How much growth has Ausupreme International Holdings (2031) delivered so far?
Over the past 5 years revenue at Ausupreme International Holdings grew +5.1 % a year. The price currently implies -9.1 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Ausupreme International Holdings (2031) growing?
The median revenue growth in the sector is +2.6 % a year. That is the yardstick for the growth priced into Ausupreme International Holdings (-9.1 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Ausupreme International Holdings (2031)?
The free-cash-flow yield on the price is 11.17 %: that much free cash flow Ausupreme International Holdings produces per unit of market value. When it exceeds the discount rate of our models (10.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Ausupreme International Holdings (2031)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Ausupreme International Holdings it is HK$0.8100 per share (as of Sep 30, 2026), against a price of HK$0.4900. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is Ausupreme International Holdings stock overvalued or undervalued in 2026?
As of Sep 30, 2026, 2031 trades below its calculated fair value: price HK$0.4900, fair value HK$0.8100, a gap of about +65% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 2031?
No. The price is what the market pays today (HK$0.4900); the fair value is what the company's own numbers justify (HK$0.8100). For Ausupreme International Holdings the two are HK$0.3200 per share apart. That gap is exactly why we show both numbers side by side.
How much is Ausupreme International Holdings worth?
The market values Ausupreme International Holdings at about HK$373M (market capitalisation, as of Sep 30, 2026). Per share that is HK$0.4900; our models calculate a fair value of HK$0.8100 per share.
What do the bullish and bearish scenarios say about 2031?
Our models span a range for Ausupreme International Holdings: cautious scenario HK$0.6000, base HK$0.8100, optimistic HK$1.01 per share (as of Sep 30, 2026, price HK$0.4900). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 2031?
Ausupreme International Holdings trades at a price-to-earnings ratio of 9.8 (as of Sep 30, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of HK$0.8100 is built from several models across several years. Other multiples: P/B 2.0, P/S 1.2, EV/EBITDA 6.4.
How solid is the balance sheet of Ausupreme International Holdings (2031)?
Balance-sheet figures for Ausupreme International Holdings (as of Sep 30, 2026): return on equity 18.5%. They feed the Quality Score of 76/100, which measures business quality independently of the share price.
How far is 2031 from its 52-week high?
Ausupreme International Holdings trades at HK$0.4900, about 5% below its 52-week high of HK$0.5150 and 74% above the low of HK$0.2818 (as of Sep 30, 2026). Distance from the high says nothing about value: that is what the fair value of HK$0.8100 is for.
Which stocks are comparable to Ausupreme International Holdings?
From the same area (Consumer Defensive) we also value Colgate-Palmolive Company, Hindustan Unilever Limited, Kenvue Inc, The Estée Lauder Companies Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Ausupreme International Holdings stock attractive at the current price?
The data as of Sep 30, 2026: price HK$0.4900, calculated fair value HK$0.8100 (+65%), Quality Score 76/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 2031 calculated?
We run Ausupreme International Holdings through 26 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of HK$0.8100, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.7 % above its aggregate fair value. Ausupreme International Holdings currently trades 40 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Ausupreme International Holdings (2031)?
The closing price on Sep 30, 2026 was HK$0.4900. Our model-based fair value is HK$0.8100, about +65% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Ausupreme International Holdings right now?
The rarer combination: high quality (76/100) AND below fair value. That earns a closer look rather than a quick verdict. The price is below even our cautious bear case (HK$0.6000). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
Key figures of Ausupreme International Holdings
How large is the market capitalisation of Ausupreme International Holdings (2031)?
The market capitalisation of Ausupreme International Holdings is HK$373M (≈ $47.6M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Ausupreme International Holdings (2031)?
The price-to-sales ratio of Ausupreme International Holdings is 1.01 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Ausupreme International Holdings (2031)?
Earnings per share at Ausupreme International Holdings are HK$0.0200 (price ÷ EPS = P/E 9.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Ausupreme International Holdings (2031)?
The dividend yield of Ausupreme International Holdings is 6.1% (payout 150%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Ausupreme International Holdings (2031)?
The net margin of Ausupreme International Holdings is 10.4% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Ausupreme International Holdings (2031)?
The return on equity (ROE) of Ausupreme International Holdings is 18.5% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Ausupreme International Holdings (2031)?
On an EBIT basis the return on assets of Ausupreme International Holdings is 6.0% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Ausupreme International Holdings (2031)?
The operating margin of Ausupreme International Holdings is 14.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Ausupreme International Holdings (2031)?
Revenue at Ausupreme International Holdings is growing +8.6% versus a year earlier (3y avg +27.9%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Ausupreme International Holdings (2031)?
Earnings per share at Ausupreme International Holdings are growing +32.6% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch Ausupreme International Holdings in the live analysis
One click puts Ausupreme International Holdings on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
