Man King Holdings Ltd (2193) fair value: what the stock is really worth
As of Sep 30, 2026: fair value of Man King Holdings Ltd HK$0.45, price HK$0.41, upside +8.7%, quality 74 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Man King Holdings Ltd 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 27, 2026.
How to read this chart
60‑month range HK$0.1710 – HK$0.4350 · fair‑value band HK$0.4455 – HK$0.4559 · the HK$0.4100 price screens below the HK$0.4455 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 27, 2026.
Follow Man King Holdings in your weekly email
Every Wednesday you see whether Man King Holdings 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.
Man King Holdings Limited, an investment holding company, engages in the construction and civil engineering works in Hong Kong. It undertakes roads and drainages, including building, electrical, and mechanical works; site formation, which includes infrastructure works; port works; public fill management; and environmental and waterwork projects.
Show more
Man King Holdings Limited, an investment holding company, engages in the construction and civil engineering works in Hong Kong. It undertakes roads and drainages, including building, electrical, and mechanical works; site formation, which includes infrastructure works; port works; public fill management; and environmental and waterwork projects. The company was founded in 1995 and is based in Kowloon, Hong Kong. Man King Holdings Limited is a subsidiary of Jade Vantage Holdings Limited.
Stock analysis
Man King Holdings Ltd (2193) currently trades at HK$0.4100, while our model-based Fair Value estimate is HK$0.4455, so the stock looks roughly fairly valued today (gap 8.0%).
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of HK$2.42 per share, and 11 of the 18 models we run sit above the HK$0.4100 price.
Bear case: the Earnings-Based group reads lowest at HK$0.1500, and 7 of the 18 models stay below the price. Evidence for this calculation is low.
Scenario range: HK$0.4455 (bear) to HK$0.4559 (bull), the price of HK$0.4100 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 74/100 (solid quality), in the Industrials sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Man King Holdings Ltd reported revenue of HK$373M in FY2026 versus HK$408M in FY2022, a compound −2.2%/yr. Reported net income was HK$8.0M in FY2026, compounding −31.8%/yr from FY2022.
Key figures
Market cap HK$172M (≈ $21.9M) · P/E ratio 21.3 · P/S ratio 0.45 · Net margin 2.1% · Return on equity 3.1% · Return on assets (EBIT) −2.8% · Operating margin −9.7% · Revenue (TTM) HK$373M.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 50 out of 100 (low confidence).
What moves the price
The share trades about 6% below its 52-week high and 98% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −34% fair-value upside, at 9%, 2193 screens cheaper than that median.
Fair Value models
Bear HK$0.4455Fair Value HK$0.4455Bull HK$0.4559
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.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+11.2%
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.
−6.2%
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.
+6.2%
Start year 2021 (pandemic). Over 10 years: +7.4% a year
Revenue growth 13 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%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
’26
What shareholders gained per year (last 5 years) ⓘ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.
−12.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year−12.7%
Dividend (yield on the price)0.0%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−12.7% vs −12.3%, steady
Profit margin 2021 to 2026 ⓘ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.1% → −6%
Start year 2021 (pandemic)
Growth Forecast
Little optimism in the price
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).
less than -40 %
Yearly growth needed for the next five years to justify today's price.
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.Engineering & Construction · 802 stocks
Beats the industry median on 6/11 measures
A mixed picture versus its industry peers.
Valuation
Quality Score74 · Top 25%
Fair Value upside+8.7% · Above median
Profitability
Return on equity (TTM)3.1% · Below median
Return on assets−3.4% · Bottom 25%
Net margin (TTM)2.1% · Below median
Operating margin (TTM)−9.7% · Bottom 25%
Growth and dividend
Revenue growth22.5% · Top 25%
Valuation Multiplesvs Engineering & Construction 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). "Man King Holdings Ltd Fair Value". https://www.fairvalue-calculator.com/stock/2193
Frequently asked questions
Is Man King Holdings Ltd (2193) overvalued or undervalued?
As of Sep 27, 2026, our model estimates a fair value of HK$0.4455 versus a price of HK$0.4100, about +9% upside (fairly valued).
What is the fair value of 2193?
Our model-based fair value for Man King Holdings Ltd is HK$0.4455 (as of Sep 27, 2026), built from audited fundamentals. The current price: HK$0.4100.
What is the quality score of 2193?
Man King Holdings Ltd has a Quality Score of 74/100. 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 Man King Holdings Ltd (2193)?
Our model-based price target is the fair value of HK$0.4455 (as of Sep 27, 2026) from 18 valuation models. Cautious scenario HK$0.4455, optimistic scenario HK$0.4559. It is a calculation from audited fundamentals, not an analyst target.
What is the Man King Holdings Ltd stock forecast for 2026?
Our models put fair value at HK$0.4455, about +9% upside versus a price of HK$0.4100 (fairly valued). Cautious scenario HK$0.4455, optimistic scenario HK$0.4559. The calculation is refreshed regularly with new filings.
What is the revenue of Man King Holdings Ltd (2193)?
Man King Holdings Ltd reported trailing-twelve-month revenue of about HK$373M (latest available figure, as of Sep 27, 2026).
What growth is priced into Man King Holdings Ltd (2193)?
For today's price to be fair in a discounted-cash-flow model, Man King Holdings Ltd would have to grow free cash flow by less than minus 40 % per year for five years (discount rate 9.2 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +6.2 % per year. As of Sep 27, 2026.
What discount rate (WACC) does the fair value of 2193 use?
Our models discount Man King Holdings Ltd at 9.2 %: a base by market capitalisation (nano), damped by beta 0.58, 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 Man King Holdings Ltd that is less than minus 40 % per year a year over ten years, using the same discount rate (9.2 %) and the same formula as our fair value.
How much growth has Man King Holdings Ltd (2193) delivered so far?
Over the past 5 years revenue at Man King Holdings Ltd grew +6.2 % a year. The price currently implies less than minus 40 % 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 Man King Holdings Ltd (2193) growing?
The median revenue growth in the sector is +5.5 % a year. That is the yardstick for the growth priced into Man King Holdings Ltd (less than minus 40 % 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 Man King Holdings Ltd (2193)?
The free-cash-flow yield on the price is 36.20 %: that much free cash flow Man King Holdings Ltd produces per unit of market value. When it exceeds the discount rate of our models (9.2 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Man King Holdings Ltd (2193)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Man King Holdings Ltd it is HK$0.4455 per share (as of Sep 27, 2026), against a price of HK$0.4100. It is the blended result of 18 valuation models (cash flow, earnings, asset, dividend).
Is Man King Holdings Ltd stock overvalued or undervalued in 2026?
As of Sep 27, 2026, 2193 trades below its calculated fair value: price HK$0.4100, fair value HK$0.4455, a gap of about +9% (fairly valued). 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 2193?
No. The price is what the market pays today (HK$0.4100); the fair value is what the company's own numbers justify (HK$0.4455). For Man King Holdings Ltd the two are HK$0.0355 per share apart. That gap is exactly why we show both numbers side by side.
How much is Man King Holdings Ltd worth?
The market values Man King Holdings Ltd at about HK$172M (market capitalisation, as of Sep 27, 2026). Per share that is HK$0.4100; our models calculate a fair value of HK$0.4455 per share.
What do the bullish and bearish scenarios say about 2193?
Our models span a range for Man King Holdings Ltd: cautious scenario HK$0.4455, base HK$0.4455, optimistic HK$0.4559 per share (as of Sep 27, 2026, price HK$0.4100). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 2193?
Man King Holdings Ltd trades at a price-to-earnings ratio of 21.3 (as of Sep 27, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of HK$0.4455 is built from several models across several years. Other multiples: P/B 0.7, P/S 0.5.
How solid is the balance sheet of Man King Holdings Ltd (2193)?
Balance-sheet figures for Man King Holdings Ltd (as of Sep 27, 2026): return on equity 3.1%. They feed the Quality Score of 74/100, which measures business quality independently of the share price.
How far is 2193 from its 52-week high?
Man King Holdings Ltd trades at HK$0.4100, about 6% below its 52-week high of HK$0.4350 and 98% above the low of HK$0.2070 (as of Sep 30, 2026). Distance from the high says nothing about value: that is what the fair value of HK$0.4455 is for.
Which stocks are comparable to Man King Holdings Ltd?
From the same area (Industrials) we also value Quanta Services, Inc, Vinci SA, Comfort Systems USA, Inc, Larsen & Toubro Limited, 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 Man King Holdings Ltd stock attractive at the current price?
The data as of Sep 27, 2026: price HK$0.4100, calculated fair value HK$0.4455 (+9%), Quality Score 74/100, from 18 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 2193 calculated?
We run Man King Holdings Ltd through 18 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$0.4455, 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. Man King Holdings Ltd currently trades 8 % 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 Man King Holdings Ltd (2193)?
The closing price on Sep 30, 2026 was HK$0.4100. Our model-based fair value is HK$0.4455, about +9% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Man King Holdings Ltd right now?
The price is below even our cautious bear case (HK$0.4455). The market is more pessimistic than our downside scenario. The price sits close to our fair value, market and models broadly agree here, little valuation tension. The models converge in a tight band (HK$0.4455 to HK$0.4559), unusually little disagreement for a valuation. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of Man King Holdings Ltd
How large is the market capitalisation of Man King Holdings Ltd (2193)?
The market capitalisation of Man King Holdings Ltd is HK$172M (≈ $21.9M). 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 Man King Holdings Ltd (2193)?
The price-to-sales ratio of Man King Holdings Ltd is 0.45 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the net margin of Man King Holdings Ltd (2193)?
The net margin of Man King Holdings Ltd is 2.1% (fiscal year 2026). 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 Man King Holdings Ltd (2193)?
The return on equity (ROE) of Man King Holdings Ltd is 3.1% (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 Man King Holdings Ltd (2193)?
On an EBIT basis the return on assets of Man King Holdings Ltd is −2.8% (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 Man King Holdings Ltd (2193)?
The operating margin of Man King Holdings Ltd is −9.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Man King Holdings Ltd (2193)?
Revenue at Man King Holdings Ltd is growing +22.5% versus a year earlier (3y avg −6.2%). 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 Man King Holdings Ltd (2193)?
Earnings per share at Man King Holdings Ltd are growing +38.3% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Man King Holdings Ltd (2193) hold?
Man King Holdings Ltd holds more cash than debt, HK$164M net (fiscal year 2026). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Man King Holdings Ltd in the live analysis
One click puts Man King Holdings Ltd 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.
