Hithink RoyalFlush Info Network (300033) fair value: what the stock is really worth
We calculate from audited financials what Hithink RoyalFlush Info Network is really worth. The fair value tells you whether the price is too high or too low, the quality score (0 to 100) how solid the business behind it is. 26 models, 37 quality factors, updated daily.
Watch Hithink RoyalFlush Info Network 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 18, 2026.
How to read this chart
60‑month range ¥48.34 – ¥288.18 · fair‑value band ¥41.52 – ¥223.39 · the ¥207.20 price screens above the ¥132.96 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 18, 2026.
Hithink RoyalFlush Information Network Co., Ltd. provides internet financial information services in China and internationally. It operates through Value-Added Telecommunications Services, Software Sales and Maintenance, Advertising and Internet Business Promotion Services, and Fund Agent Sale and Other Trading Service segments.
Show more
Hithink RoyalFlush Information Network Co., Ltd. provides internet financial information services in China and internationally. It operates through Value-Added Telecommunications Services, Software Sales and Maintenance, Advertising and Internet Business Promotion Services, and Fund Agent Sale and Other Trading Service segments. The company offers AI-powered financial information services; online trading software; system construction and maintenance; financial data; intelligent promotion services; financial news services; investment and wealth management analysis tools; wealth management product trading services; investment community exchange services; AI application products; investment research support and decision support systems; data terminals and interface services; and intelligent marketing solutions, as well as supplies online securities trading systems. It also provides computer application, fund consignment, private equity fund management, investment and consulting, insurance brokerage, technical, and medical device operations services. In addition, the company is involved in the corporate credit reporting business. It serves securities companies, fund companies, banks, insurance institutions, government departments, research institutions, listed companies, and individual investors. Hithink RoyalFlush Information Network Co., Ltd. was founded in 1995 and is headquartered in Hangzhou, China.
Stock analysis
Hithink RoyalFlush Info Network (300033) currently trades at ¥207.20, while our model-based Fair Value estimate is ¥132.96, implying the stock looks roughly 55.8% overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of ¥144.85 per share, and 0 of the 13 models we run sit above the ¥207.20 price.
Bear case: the Multiples group reads lowest at ¥17.66, and 13 of the 13 models stay below the price. Evidence for this calculation is high.
Scenario range: ¥41.52 (bear) to ¥223.39 (bull), the price of ¥207.20 sits inside 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 82/100 (high quality), in the Financial Services sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Hithink RoyalFlush Info Network reported revenue of 6.0B CNY in FY2025 versus 3.5B CNY in FY2021, a compound +14.5%/yr. Reported net income was 3.2B CNY in FY2025, compounding +13.8%/yr from FY2021.
Key figures
Market cap 162B CNY (≈ $24.3B) · P/E ratio 46.4 · P/S ratio 24.6 · EPS (TTM) ¥4.47 · Dividend yield 1.8% · Net margin 53.2% · Return on equity 49.6% · Return on assets (EBIT) 20.2%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 52 out of 100 (low confidence).
What moves the price
The share trades about 32% below its 52-week high and 27% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Financial Services peers we cover trades at −21% fair-value upside, at −36%, 300033 screens richer than that median.
Fair Value models
Bear ¥41.52Fair Value ¥132.96Bull ¥223.39
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. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (¥0.5540 per share) are deliberately not added.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 ⓘ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.100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+44.0%
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.
+19.2%
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.
+16.2%
Revenue growth 19 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.
+34.0%
’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.
+5.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year+3.8%
Dividend (yield on the price)1.8%
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.13% vs 13%, steady
Profit margin 2018 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.49% → 60%
2025 sits 90% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Growth Forecast
Price in line with expectations
The price assumes about as much growth as the company has delivered so far and about what analysts expect.
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).
+16.4%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+17.1%
Yearly sales growth analysts expect, extended to five years.
Compare Hithink RoyalFlush Info Network 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.Financial Data & Stock Exchanges · 55 stocks
Beats the industry median on 7/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score82 · Top 25%
Fair Value upside−75% · Bottom 25%
Profitability
Return on equity (TTM)50% · Top 25%
Return on assets16% · Top 25%
Net margin (TTM)53% · Top 25%
Operating margin (TTM)22% · Below median
Growth and dividend
Revenue growth41% · Top 25%
Dividend yield (TTM)1.8% · Above median
Valuation Multiplesvs Financial Data & Stock Exchanges median · lower = cheaper
P/E (TTM)46.4× · Priciest 25%
P/B17.09× · Priciest 25%
P/S (TTM)25.61× · Priciest 25%
P/FCF6.7× · Cheaper than median
EV/EBITDA42.2× · Priciest 25%
PEG12.74× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 0
FUTURE (revenue growth)100· sector 69
PAST (return on equity)100· sector 77
HEALTH (low debt)0· sector 95
DIVIDEND (yield)36· sector 34
VALUE 0: the price sits above our fair-value range.
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). "Hithink RoyalFlush Info Network Fair Value". https://www.fairvalue-calculator.com/stock/300033
Frequently asked questions
Is Hithink RoyalFlush Info Network (300033) overvalued or undervalued?
As of Sep 18, 2026, our model estimates a fair value of ¥132.96 versus a price of ¥207.20, about −36% upside (overvalued).
What is the fair value of 300033?
Our model-based fair value for Hithink RoyalFlush Info Network is ¥132.96 (as of Sep 18, 2026), built from audited fundamentals. The current price: ¥207.20.
What is the quality score of 300033?
Hithink RoyalFlush Info Network has a Quality Score of 82/100. 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 Hithink RoyalFlush Info Network (300033)?
Our model-based price target is the fair value of ¥132.96 (as of Sep 18, 2026) from 13 valuation models. Cautious scenario ¥41.52, optimistic scenario ¥223.39. It is a calculation from audited fundamentals, not an analyst target.
What is the Hithink RoyalFlush Info Network stock forecast for 2026?
Our models put fair value at ¥132.96, about −36% upside versus a price of ¥207.20 (overvalued). Cautious scenario ¥41.52, optimistic scenario ¥223.39. The calculation is refreshed regularly with new filings.
What is the revenue of Hithink RoyalFlush Info Network (300033)?
Hithink RoyalFlush Info Network reported trailing-twelve-month revenue of about 6.3B CNY (latest available figure, as of Sep 18, 2026).
Does Hithink RoyalFlush Info Network pay a dividend?
Hithink RoyalFlush Info Network currently shows a dividend yield of about 1.79% relative to its recent price (as of Sep 18, 2026).
What growth is priced into Hithink RoyalFlush Info Network (300033)?
For today's price to be fair in a discounted-cash-flow model, Hithink RoyalFlush Info Network would have to grow free cash flow by +16.4 % 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 +16.2 % per year. As of Sep 18, 2026.
What discount rate (WACC) does the fair value of 300033 use?
Our models discount Hithink RoyalFlush Info Network at 10.3 %: a base by market capitalisation (large), damped by beta 1.14, country premium for China. 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 Hithink RoyalFlush Info Network that is +16.4 % 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 Hithink RoyalFlush Info Network (300033) delivered so far?
Over the past 5 years revenue at Hithink RoyalFlush Info Network grew +16.2 % a year. The price currently implies +16.4 % 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 Hithink RoyalFlush Info Network (300033) growing?
The median revenue growth in the sector is +8.1 % a year. That is the yardstick for the growth priced into Hithink RoyalFlush Info Network (+16.4 % 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 Hithink RoyalFlush Info Network (300033)?
The free-cash-flow yield on the price is 3.26 %: that much free cash flow Hithink RoyalFlush Info Network 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 Hithink RoyalFlush Info Network (300033)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Hithink RoyalFlush Info Network it is ¥132.96 per share (as of Sep 18, 2026), against a price of ¥207.20. It is the blended result of 13 valuation models (cash flow, earnings, asset, dividend).
Is Hithink RoyalFlush Info Network stock overvalued or undervalued in 2026?
As of Sep 18, 2026, 300033 trades above its calculated fair value: price ¥207.20, fair value ¥132.96, a gap of about −36% (overvalued). 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 300033?
No. The price is what the market pays today (¥207.20); the fair value is what the company's own numbers justify (¥132.96). For Hithink RoyalFlush Info Network the two are ¥74.24 per share apart. That gap is exactly why we show both numbers side by side.
How much is Hithink RoyalFlush Info Network worth?
The market values Hithink RoyalFlush Info Network at about 162B CNY (market capitalisation, as of Sep 18, 2026). Per share that is ¥207.20; our models calculate a fair value of ¥132.96 per share.
What do the bullish and bearish scenarios say about 300033?
Our models span a range for Hithink RoyalFlush Info Network: cautious scenario ¥41.52, base ¥132.96, optimistic ¥223.39 per share (as of Sep 18, 2026, price ¥207.20). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 300033?
Hithink RoyalFlush Info Network trades at a price-to-earnings ratio of 46.4 (as of Sep 18, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥132.96 is built from several models across several years. Other multiples: PEG 12.7, P/B 17.1, P/S 25.6, EV/EBITDA 42.2.
What is the PEG ratio of 300033?
The PEG ratio of Hithink RoyalFlush Info Network is 12.74 (P/E divided by earnings growth, as of Sep 18, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Hithink RoyalFlush Info Network (300033)?
Balance-sheet figures for Hithink RoyalFlush Info Network (as of Sep 18, 2026): return on equity 49.6%. They feed the Quality Score of 82/100, which measures business quality independently of the share price.
How far is 300033 from its 52-week high?
Hithink RoyalFlush Info Network trades at ¥207.20, about 32% below its 52-week high of ¥303.51 and 27% above the low of ¥163.58 (as of Sep 18, 2026). Distance from the high says nothing about value: that is what the fair value of ¥132.96 is for.
Which stocks are comparable to Hithink RoyalFlush Info Network?
From the same area (Financial Services) we also value S&P Global Inc, CME Group, Moody's Corporation, Intercontinental Exchange, 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 Hithink RoyalFlush Info Network stock attractive at the current price?
The data as of Sep 18, 2026: price ¥207.20, calculated fair value ¥132.96 (−36%), Quality Score 82/100, from 13 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 300033 calculated?
We run Hithink RoyalFlush Info Network through 13 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 ¥132.96, 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 16.1 % above its aggregate fair value. Hithink RoyalFlush Info Network itself currently trades above fair value. 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 Hithink RoyalFlush Info Network (300033)?
The closing price on Sep 18, 2026 was ¥207.20. Our model-based fair value is ¥132.96, about −36% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Hithink RoyalFlush Info Network right now?
A high-quality business (quality 82/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety. The model range is unusually wide (¥41.52 to ¥223.39). The outcome hinges heavily on assumptions, so read the point estimate with caution. For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Where does the earnings growth of Hithink RoyalFlush Info Network (300033) come from?
Earnings per share at Hithink RoyalFlush Info Network grew +12.6 % a year from 2014 to 2025. Broken into its drivers: revenue per share +16.8 %, EBIT margin −3.5 %, tax rate +0.2 %, residual (interest, one-offs) −0.3 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Hithink RoyalFlush Info Network
How large is the market capitalisation of Hithink RoyalFlush Info Network (300033)?
The market capitalisation of Hithink RoyalFlush Info Network is 162B CNY (≈ $24.3B). 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 Hithink RoyalFlush Info Network (300033)?
The price-to-sales ratio of Hithink RoyalFlush Info Network is 24.6 (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 Hithink RoyalFlush Info Network (300033)?
Earnings per share at Hithink RoyalFlush Info Network are ¥4.47 (price ÷ EPS = P/E 46.4). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Hithink RoyalFlush Info Network (300033)?
The dividend yield of Hithink RoyalFlush Info Network is 1.8% (payout 83.1%). 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 Hithink RoyalFlush Info Network (300033)?
The net margin of Hithink RoyalFlush Info Network is 53.2% (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 Hithink RoyalFlush Info Network (300033)?
The return on equity (ROE) of Hithink RoyalFlush Info Network is 49.6% (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 Hithink RoyalFlush Info Network (300033)?
On an EBIT basis the return on assets of Hithink RoyalFlush Info Network is 20.2% (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 Hithink RoyalFlush Info Network (300033)?
The operating margin of Hithink RoyalFlush Info Network is 21.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Hithink RoyalFlush Info Network (300033)?
Revenue at Hithink RoyalFlush Info Network is growing +40.8% versus a year earlier (3y avg +19.2%). 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 Hithink RoyalFlush Info Network (300033)?
Earnings per share at Hithink RoyalFlush Info Network are growing +113% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Hithink RoyalFlush Info Network (300033) hold?
Hithink RoyalFlush Info Network holds more cash than debt, 14.0B CNY net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Hithink RoyalFlush Info Network in the live analysis
One click puts Hithink RoyalFlush Info Network 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.
