EN DE

Man King Holdings Ltd (2193) Fair Value & Analysis

Industrials · HK · Market cap HK$122M

MK Man King Holdings Ltd 2193 · HK
PriceHK$0.4100
Fair ValueHK$0.3200
Upside-22.0%
Quality59/100
Watch Man King Holdings Ltd for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 2.1% net margin
negative free cash flow
Mixed vs. peers (5/10)
Narrow moat 11/100
Evidence: Medium Range HK$0.2400 – HK$0.4000 Share as image

Fair value as of: Aug 13, 2026

From 10 valuation models · updated 3 days ago

Share price +13.9% over the past month.

A solid business, but screening 22% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (HK$0.4000). The favourable scenario is already priced in.
  • Solid but not exceptional quality (59/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

HK$0.4350 HK$0.1710 Fair Value HK$0.3200 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$0.1710 – HK$0.4350 · fair‑value band HK$0.2400 – HK$0.4000 · the HK$0.4100 price screens above the HK$0.3200 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

Man King Holdings Ltd (2193) currently trades at HK$0.4100, while our model-based Fair Value estimate is HK$0.3200, implying the stock looks roughly 22.0% overvalued today. The Quality Score stands at 59/100 (solid quality), in the Industrials 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: medium).

Over the trailing twelve months, Man King Holdings Ltd generated revenue of HK$373M at a net margin of 2.1%. Revenue grew 22.5% year over year. It earns a return on equity of 3.1%. The balance sheet holds a net cash position of HK$164M. Fundamentals as of Aug 13, 2026

Our scenario range runs from HK$0.2400 (bear case) to HK$0.4000 (bull case); at HK$0.4100, 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 110% 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 -22%, 2193 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
Residual Income HK$0.4000 HK$0.3800 HK$0.2800 76
Growth-Adj P/E HK$0.2100 HK$0.3000 HK$0.3800 68
P/E Multiple HK$0.3000 HK$0.4000 HK$0.5000 63
All 10 models by family
DCF Models
Owner Earnings HK$0.7700 HK$0.9300 HK$1.14 31
Earnings-Based
Graham-Dodd HK$0.1300 HK$0.4600 HK$0.6200 54
Lynch FV HK$0.1100 HK$0.1500 HK$0.2000 50
PEG = 1.0 HK$0.1100 HK$0.1500 HK$0.2000 46
Multiples
P/E Multiple HK$0.3000 HK$0.4000 HK$0.5000 63
P/S Multiple HK$0.2400 HK$0.3200 HK$0.4000 58
P/B Multiple HK$0.2400 HK$0.3200 HK$0.4000 55
Asset-Based
NCAV (Graham) HK$0.3100 HK$0.4100 HK$0.6200 50
Economic Profit
Residual Income HK$0.4000 HK$0.3800 HK$0.2800 76
Growth Earnings
Growth-Adj P/E HK$0.2100 HK$0.3000 HK$0.3800 68

Widest divergence: DCF Models (HK$0.9300) versus Earnings-Based (HK$0.1500). Highest evidence: Residual Income (76).

Notify me when 2193 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$373M
Revenue growth (YoY) +22.5%
Net margin 2.1%
Return on equity 3.1%
Free cash flow −HK$30.5M FY2025
P/E ratio 14.5 as of Jul 2, 2026
More key figures
Operating margin -9.7%
EPS (TTM) HK$-0.0700
EPS growth (YoY) +38.3%
Net cash HK$164M FY2026

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

Quality Score breakdown

Overall quality 59/100

Of which business quality 59 · Market factors (momentum, volatility) 79

Profitability 30
Margins and returns on capital today
Quality Growth 78
Are margins and returns improving?
Cashflow 0
Earnings quality: real cash, not paper profit
Fin. Strength 95
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 57
Calm price path (market factor)
Momentum 86
Price trend over the last 3–12 months (market factor)
52W Momentum 94
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

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.

Full company description

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.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

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.

Growth Quality 40/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2026)
HK$373M
Latest YoY
+11.2%
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.
−6.2%
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.
+6.2%
Avg. growth/yr (13Y) 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%
Revenue −2.2%/yr
FY22 HK$408M
FY23 HK$453M
FY24 HK$338M
FY25 HK$336M
FY26 HK$373M
Net income −31.8%/yr
FY22 HK$36.9M
FY23 HK$42.1M
FY24 −HK$22.7M
FY25 −HK$21.1M
FY26 HK$8.0M

2193 screens 22% overvalued. Compare with Larsen & Toubro Limited →

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). "Man King Holdings Ltd Fair Value". https://www.fairvalue-calculator.com/stock/2193

Peer Group

Engineering & Construction · 837 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 59 · Top 25%
Fair Value upside −22% · Below median
Return on equity (TTM) 3% · Below median
Return on assets -3% · Bottom 25%
Net margin (TTM) 2% · Below median
Operating margin (TTM) -10% · Bottom 25%
Revenue growth 23% · Above median

Valuation Multiples vs Engineering & Construction median · lower = cheaper

P/E (TTM) 14.5× · Cheaper than median
P/B 0.47× · Cheaper than median
P/S (TTM) 0.33× · Cheaper 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 4 · sector 14
FUTURE 100 · sector 15
PAST 12 · sector 26
HEALTH 0 · sector 94
DIVIDEND 0 · sector 43

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 Engineering & Construction stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Larsen & Toubro Limited LT ₹4,020 ₹1,994 -50%
Samsung C&T Corporation 028260 357,500 KRW 261,411 KRW -27%
Hyundai Engineering & Construction Co 000720 113,700 KRW 61,453 KRW -46%
Samsung E&A Co 028050 49,300 KRW 43,624 KRW -12%
Rail Vikas Nigam Limited RVNL ₹230.00 ₹48.92 -79%
Daewoo Engineering & Construction Co 047040 18,400 KRW 6,507 KRW -65%
KEPCO Engineering & Construction Company 052690 99,800 KRW 19,346 KRW -81%
GS Engineering & Construction Corporation 006360 35,200 KRW 23,135 KRW -34%
DL E&C Co 375500 73,500 KRW 148,433 KRW +102%
KEPCO Plant Service & Engineering Co 051600 46,350 KRW 43,924 KRW -5%

Compare Man King Holdings Ltd with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 Man King Holdings Ltd (2193) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of HK$0.3200 versus a price of HK$0.4100, about −22% (overvalued).
What is the fair value of 2193?
Our model-based fair value for Man King Holdings Ltd is HK$0.3200 (as of Aug 13, 2026), built from audited fundamentals. The current price is HK$0.4100.
What is the quality score of 2193?
Man King Holdings Ltd has a Quality Score of 59/100. 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 Man King Holdings Ltd (2193)?
Man King Holdings Ltd reported trailing-twelve-month revenue of about HK$373M (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 2193?
The net profit margin of Man King Holdings Ltd is about 2.1%, meaning it keeps roughly 2.1% 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 Man King 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.