EN DE

Beijing UBOX Online Tech Corp (2429) Fair Value & Analysis

Consumer Defensive · HK · Market cap HK$2.5B (≈ $316M)

What is Beijing UBOX Online Tech Corp really worth?

BU Beijing UBOX Online Tech Corp 2429 · HK
PriceHK$1.88
Fair ValueHK$1.16
Upside−38.5%
Quality49/100

Below-average quality, and trading another 63% above our fair value of HK$1.16.

As of Aug 19, 2026, the fair value of Beijing UBOX Online Tech Corp is HK$1.16 per share against a price of HK$1.88, so the fair value sits 39% below the price. A model estimate blended from multiple valuation models, recalculated regularly.

Watch Beijing UBOX Online Tech Corp 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 free

Strengths

Low debt · generates free cash flow

Risks

!Mixed Growth (revenue 5y +7.7 %/yr)
!Loss-making · -2.5% net margin
!Trails peers (3/11)
!Narrow moat 11/100
!Evidence only low, so the estimate is less certain
Evidence: Low Range HK$1.01 – HK$1.30

Fair value as of: Aug 19, 2026

From 11 valuation models · updated 18 days ago

Share price −10.5% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price sits above even our optimistic bull case (HK$1.30). The favourable scenario is already priced in.
  • The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
  • Solid but not exceptional quality (49/100) and above fair value, neither a clear bargain nor a standout compounder.

Price vs Fair Value (3 years)

HK$27.25 HK$1.77 Fair Value HK$1.16 Nov 2023 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 19, 2026.

How to read this chart

34‑month range HK$1.77 – HK$27.25 · fair‑value band HK$1.01 – HK$1.30 · the HK$1.88 price screens above the HK$1.16 fair value. Dashed = 300-day average. As of Aug 19, 2026.

Full chart & analysis →

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

Analysis

Beijing UBOX Online Tech Corp (2429) currently trades at HK$1.88, while our model-based Fair Value estimate is HK$1.16, implying the stock looks roughly 62.6% overvalued today. The Quality Score stands at 49/100 (below-average quality), in the Consumer Defensive sector. Bull case: the Growth DCF group reads highest at a median of HK$1.62 per share, and 0 of the 11 models we run sit above the HK$1.88 price. Bear case: the Asset-Based group reads lowest at HK$0.8400, and 11 of the 11 models stay below the price. Evidence for this calculation is low.

Over the trailing twelve months, Beijing UBOX Online Tech Corp generated revenue of HK$2.8B at a net margin of −2.5%. Revenue declined 7.5% year over year. It earns a return on equity of −7.6%. The balance sheet holds a net cash position of HK$643M. Fundamentals as of Aug 19, 2026

Our scenario range runs from HK$1.01 (bear case) to HK$1.30 (bull case); at HK$1.88, 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 55% below its 52-week high and 1% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at −27% fair-value upside, at −39%, 2429 screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced 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. Every input is real reported data, nothing guessed.

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
FCF DCF best evidence HK$1.39 HK$1.66 HK$2.02 82
Growth DCF HK$1.41 HK$1.65 HK$1.97 80
Owner Earnings HK$0.7700 HK$0.7700 HK$0.7800 78
All 11 models by family
DCF Models
FCF DCF best evidence HK$1.39 HK$1.66 HK$2.02 82
Owner Earnings HK$0.7700 HK$0.7700 HK$0.7800 78
5Y Revenue Exit HK$1.33 HK$1.61 HK$1.95 74
5Y EBITDA Exit HK$1.23 HK$1.44 HK$1.67 77
10Y Revenue Exit HK$1.33 HK$1.58 HK$1.89 68
10Y EBITDA Exit HK$1.29 HK$1.47 HK$1.69 70
Multiples
EV/EBITDA HK$1.19 HK$1.34 HK$1.49 67
EV/Revenue HK$1.33 HK$1.57 HK$1.82 54
Asset-Based
NCAV (Graham) HK$0.6300 HK$0.8400 HK$1.25 54
Growth DCF
Growth DCF HK$1.41 HK$1.65 HK$1.97 80
Rev-Margin DCF HK$1.33 HK$1.62 HK$1.93 74

Widest divergence: Growth DCF (HK$1.62) versus Asset-Based (HK$0.8400). Highest evidence: FCF DCF (82).

Notify me when 2429 reaches fair value

Put 2429 on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/S ratio 0.90 TTM
EPS (TTM) HK$−0.0400
Net margin −2.4% FY2025
Return on equity −7.6% TTM
Return on assets (EBIT) −12.4% avg 5y
Operating margin −1.5% TTM
More key figures
Growth
Revenue (TTM) HK$2.8B TTM
Revenue growth (YoY) −7.5% 3y avg +3.1%
Balance sheet & cash flow
Free cash flow HK$59.2M FY2025
Net cash HK$643M FY2025

Figures from reported company fundamentals · as of Aug 19, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 49/100

Of which business quality 53 · Market factors (momentum, volatility) 27

Profitability 41
Margins and returns on capital today
Quality Growth 45
Are margins and returns improving?
Cashflow 30
Earnings quality: real cash, not paper profit
Fin. Strength 99
Balance sheet, leverage, solvency risk
Investment 82
Disciplined investing over empire-building
Low Volatility 61
Calm price path (market factor)
Momentum 21
Price trend over the last 3–12 months (market factor)
52W Momentum 0
Distance to the 52-week high (market factor)
Net Issuance 24
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.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Beijing UBOX Online Technology Corp. operates vending machines in Mainland China. The company operates through Unmanned Retail Business; Merchandise Wholesale; Advertising and System Support Services; and Others segments.

Full company description

Beijing UBOX Online Technology Corp. operates vending machines in Mainland China. The company operates through Unmanned Retail Business; Merchandise Wholesale; Advertising and System Support Services; and Others segments. It sells fast-moving consumer goods, such as food and beverage to end customers through a network of vending machines, including pick-and-go cabinet, beverage vending machine, beverage and snack vending machine, and freshly brewed beverage vending machines. The company is also involved in merchandise wholesale; vending machine sales and leases; and provision of merchandise display advertising and mobile device distribution services. In addition, it engages in the sell, lease, and/or provide hardware support services comprising machine installation and maintenance services for vending machines; operation system support to karaoke booth franchisees; and operates karaoke booths. Beijing UBOX Online Technology Corp. was founded in 2011 and is headquartered in Shenzhen, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Beijing UBOX Online Tech Corp reported revenue of 2.8B CNY in FY2025 versus 2.7B CNY in FY2021, a compound +0.8%/yr. Reported net income was −66.9M CNY in FY2025.

Growth Quality 41/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
HK$2.8B
Latest YoY
−5.5%
Avg. revenue 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.
+3.1%
Avg. revenue 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.
+7.7%
Avg. revenue growth/yr (6Y) 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.
+0.2%
EBIT margin (trend) 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.
−59.7% (2020) → −2.3% (2025)
Value creation/yr We only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Revenue +0.8%/yr
FY21 2.7B CNY
FY22 2.5B CNY
FY23 2.7B CNY
FY24 2.9B CNY
FY25 2.8B CNY
Net income
FY21 −185M CNY
FY22 −285M CNY
FY23 −327M CNY
FY24 −197M CNY
FY25 −66.9M CNY

2429 screens 63% overvalued. Compare with Loblaw Companies Limited →

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.

Cite: Fair Value Calculator (2026). "Beijing UBOX Online Tech Corp Fair Value". https://www.fairvalue-calculator.com/stock/2429.HK

Peer Group

Grocery Stores · 78 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 49 · Bottom 25%
Fair Value upside −39% · Bottom 25%
Return on assets −2% · Bottom 25%
Net margin (TTM) −2% · Bottom 25%
Operating margin (TTM) −2% · Bottom 25%
Revenue growth −8% · Bottom 25%
Debt / equity 0.01× · Lower than 75% of peers

Valuation Multiples vs Grocery Stores median · lower = cheaper

P/B 0.27× · Cheaper than 75% of peers
P/S (TTM) 0.12× · Cheaper than 75% of peers
P/FCF 5.3× · Pricier than median

Strength profile in five axes (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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 37
FUTURE0 · sector 17
PAST0 · sector 51
HEALTH100 · sector 92
DIVIDEND0 · sector 52

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

Similar stocks

10 more Grocery Stores stocks, each showing price versus our Fair Value estimate (as of Aug 19, 2026).

Stock Price Fair Value vs Fair Value
Loblaw Companies Limited L C$60.79 C$44.44 −27%
Koninklijke Ahold Delhaize N.V AD €30.57 €53.50 +75%
The Kroger Co KR $57.72 $28.19 −51%
Woolworths Group WOW A$40.32 A$8.33 −79%
George Weston Limited WN C$98.50 C$147.70 +50%
Metro Inc MRU C$88.26 C$94.01 +7%
Carrefour SA CA €15.63 €11.19 −28%
CP ALL Public Company TCPD 1.81 SGD 2.35 SGD +30%
BIM Birlesik Magazalar A.S., BIMAS 418.25 TRY 267.12 TRY −36%
Kesko Oyj KESKOA €21.25 €11.62 −45%

Compare Beijing UBOX Online Tech Corp 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

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Beijing UBOX Online Tech Corp (2429) overvalued or undervalued?
As of Aug 19, 2026, our model estimates a fair value of HK$1.16 versus a price of HK$1.88, about −39% upside (overvalued).
What is the fair value of 2429?
Our model-based fair value for Beijing UBOX Online Tech Corp is HK$1.16 (as of Aug 19, 2026), built from audited fundamentals. The current price: HK$1.88.
What is the quality score of 2429?
Beijing UBOX Online Tech Corp has a Quality Score of 49/100. 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 Beijing UBOX Online Tech Corp (2429)?
Our model-based price target is the fair value of HK$1.16 (as of Aug 19, 2026) from 11 valuation models. Cautious scenario HK$1.01, optimistic scenario HK$1.30. It is a calculation from audited fundamentals, not an analyst target.
What is the Beijing UBOX Online Tech Corp stock forecast for 2026?
Our models put fair value at HK$1.16, about −39% upside versus a price of HK$1.88 (overvalued). Cautious scenario HK$1.01, optimistic scenario HK$1.30. The calculation is refreshed regularly with new filings.
What is the revenue of Beijing UBOX Online Tech Corp (2429)?
Beijing UBOX Online Tech Corp reported trailing-twelve-month revenue of about HK$2.8B (latest available figure, as of Aug 19, 2026).
What is the net profit margin of 2429?
The net profit margin of Beijing UBOX Online Tech Corp is about −2.5%, meaning it is currently running at a net loss. Based on the latest reported figures.
Free · no account needed

Watch Beijing UBOX Online Tech Corp in the live analysis

One click puts Beijing UBOX Online Tech Corp 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.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.