EN DE

XXF Group Holdings Ltd (2473) Fair Value & Analysis

Financial Services · HK · Market cap HK$1.2B

XG XXF Group Holdings Ltd 2473 · HK
PriceHK$0.4500
Fair ValueHK$0.3600
Upside-20.0%
Quality23/100
Watch XXF Group Holdings Ltd for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 3.0% net margin
High debt · negative free cash flow
Trails peers (4/13)
Narrow moat 33/100
Evidence: High Range HK$0.2700 – HK$0.4500 Share as image

Fair value as of: Aug 13, 2026

From 8 valuation models · updated 3 days ago

Fair value updated Aug 13, 2026, revised from HK$0.5600 to HK$0.3600 (−35.7%) since Aug 5, 2026. Share price −27.4% over the past month.

Below-average quality, and screening another 20% overvalued on our models.

What matters now

  • Weak quality (23/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (3 years)

HK$14.91 HK$0.4450 Fair Value HK$0.3600 Nov 2023 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

33‑month range HK$0.4450 – HK$14.91 · fair‑value band HK$0.2700 – HK$0.4500 · the HK$0.4500 price screens above the HK$0.3600 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

XXF Group Holdings Ltd (2473) currently trades at HK$0.4500, while our model-based Fair Value estimate is HK$0.3600, implying the stock looks roughly 20.0% overvalued today. The Quality Score stands at 23/100 (below-average quality), in the Financial Services 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: high).

Over the trailing twelve months, XXF Group Holdings Ltd generated revenue of HK$1.6B at a net margin of 3.0%. Revenue grew 42.1% year over year. It earns a return on equity of 5.4%. Net debt stands at HK$2.4B. Fundamentals as of Aug 13, 2026

Our scenario range runs from HK$0.2700 (bear case) to HK$0.4500 (bull case); at HK$0.4500, 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. For context, the median of 10 Financial Services peers we cover trades at -45% fair-value upside, at -20%, 2473 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$0.3400 HK$0.3300 HK$0.2900 76
Gordon GGM HK$0.0100 HK$0.0300 HK$0.0300 70
P/E Multiple HK$0.2300 HK$0.3100 HK$0.3900 63
All 8 models by family
Earnings-Based
Graham-Dodd HK$0.1600 HK$1.06 HK$1.48 54
Lynch FV HK$0.3100 HK$0.4400 HK$0.5700 50
Dividend Discount
Gordon GGM HK$0.0100 HK$0.0300 HK$0.0300 70
DDM Multi-Stage HK$0.0100 HK$0.0200 HK$0.0300 61
Multiples
P/E Multiple HK$0.2300 HK$0.3100 HK$0.3900 63
P/B Multiple HK$0.3100 HK$0.4100 HK$0.5100 55
Asset-Based
NCAV (Graham) HK$0.2400 HK$0.3100 HK$0.4700 50
Economic Profit
Residual Income HK$0.3400 HK$0.3300 HK$0.2900 76

Widest divergence: Earnings-Based (HK$0.4400) versus Dividend Discount (HK$0.0200). Highest evidence: Residual Income (76).

Notify me when 2473 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$1.6B
Revenue growth (YoY) +42.1%
Net margin 3.0%
Return on equity 5.4%
Free cash flow −HK$530M FY2025
P/E ratio 20.7 as of Jul 2, 2026
More key figures
Operating margin 12.8%
EPS (TTM) HK$0.0100
EPS growth (YoY) +17.2%
Net debt HK$2.4B FY2025

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

Quality Score breakdown

Overall quality 23/100

Of which business quality 23 · Market factors (momentum, volatility) 16

Profitability 25
Margins and returns on capital today
Quality Growth 50
Are margins and returns improving?
Cashflow 0
Earnings quality: real cash, not paper profit
Fin. Strength 16
Balance sheet, leverage, solvency risk
Investment 25
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 2
Price trend over the last 3–12 months (market factor)
52W Momentum 0
Distance to the 52-week high (market factor)
Net Issuance 35
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

XXF Group Holdings Limited, an automobile retailer, provides automobile finance lease services through self-operated sales outlets in the People's Republic of China.

Full company description

XXF Group Holdings Limited, an automobile retailer, provides automobile finance lease services through self-operated sales outlets in the People's Republic of China. The company sells non-luxury automobiles on direct finance lease, as well as car on a one-off basis; trades in automobiles; and offers automobile operating lease services and other automobile-related services. It also provides information technology services. XXF Group Holdings Limited was founded in 2007 and is headquartered in Fuzhou, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

XXF Group Holdings Ltd reported revenue of HK$1.8B in FY2025 versus HK$1.2B in FY2021, a compound +11.6%/yr. Reported net income was HK$44.7M in FY2025, compounding +7.0%/yr from FY2021.

Growth Quality 58/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
HK$1.8B
Latest YoY
+55.6%
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.
+16.7%
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.
+19.3%
Revenue +11.6%/yr
FY21 HK$1.2B
FY22 HK$1.1B
FY23 HK$1.3B
FY24 HK$1.2B
FY25 HK$1.8B
Net income +7.0%/yr
FY21 HK$34.1M
FY22 HK$78.9M
FY23 HK$110M
FY24 HK$40.0M
FY25 HK$44.7M

2473 screens 20% overvalued. Compare with Visa Inc →

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). "XXF Group Holdings Ltd Fair Value". https://www.fairvalue-calculator.com/stock/2473

Peer Group

Credit Services · 333 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 23 · Bottom 25%
Fair Value upside −20% · Below median
Return on equity (TTM) 5% · Below median
Return on assets 4% · Above median
Net margin (TTM) 3% · Bottom 25%
Operating margin (TTM) 13% · Below median
Revenue growth 42% · Top 25%
Dividend yield (TTM) 0.3% · Bottom 25%
Debt / equity 1.52× · Higher than median

Valuation Multiples vs Credit Services median · lower = cheaper

P/E (TTM) 20.7× · Pricier than median
P/B 1.32× · Pricier than median
P/S (TTM) 0.74× · Cheaper than 75% of peers
EV/EBITDA 5.7× · 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 7 · sector 33
FUTURE 100 · sector 39
PAST 21 · sector 31
HEALTH 24 · sector 59
DIVIDEND 6 · sector 58

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

Stock Price Fair Value vs Fair Value
Visa Inc V $359.42 $198.27 -45%
Mastercard Incorporated MA $561.44 $221.87 -60%
Bajaj Finance Limited BAJFINANCE ₹1,094 ₹397.61 -64%
Shriram Finance Limited SHRIRAMFIN ₹1,117 ₹553.83 -50%
Cholamandalam Investment and Finance Company CHOLAFIN ₹1,918 ₹796.52 -58%
Tata Capital Limited TATACAP ₹367.05 ₹149.40 -59%
Power Finance Corporation PFC ₹376.50 ₹615.85 +64%
Muthoot Finance Limited MUTHOOTFIN ₹2,876 ₹3,429 +19%
Indian Railway Finance Corporation IRFC ₹88.35 ₹69.72 -21%
REC Limited RECLTD ₹346.00 ₹692.00 +100%

Compare XXF Group Holdings Ltd with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Financial Services 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 XXF Group Holdings Ltd (2473) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of HK$0.3600 versus a price of HK$0.4500, about −20% (overvalued).
What is the fair value of 2473?
Our model-based fair value for XXF Group Holdings Ltd is HK$0.3600 (as of Aug 13, 2026), built from audited fundamentals. The current price is HK$0.4500.
What is the quality score of 2473?
XXF Group Holdings Ltd has a Quality Score of 23/100. 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 XXF Group Holdings Ltd (2473)?
XXF Group Holdings Ltd reported trailing-twelve-month revenue of about HK$1.6B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 2473?
The net profit margin of XXF Group Holdings Ltd is about 3.0%, meaning it keeps roughly 3.0% 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 XXF Group 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.