EN DE

Goldpac Group Ltd (3315) Fair Value & Analysis

Technology · HK · Market cap HK$541M

GG Goldpac Group Ltd 3315 · HK
PriceHK$0.6500
Fair ValueHK$1.23
Upside+89.2%
Quality66/100
Watch Goldpac Group Ltd for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 4.3% net margin
generates free cash flow
5.88% dividend yield
Ranks above peers (9/13)
Narrow moat 19/100
Evidence: High Range HK$0.8800 – HK$1.41 Share as image

Fair value as of: Aug 13, 2026

From 24 valuation models · updated 3 days ago

Fair value updated Aug 13, 2026, revised from HK$1.00 to HK$1.23 (+23.0%) since Aug 5, 2026. Share price −1.5% over the past month.

A solid business, screening 89% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (HK$0.8800). The market is more pessimistic than our downside scenario.
  • Solid quality (66/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

HK$1.98 HK$0.6400 Fair Value HK$1.23 Feb 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$0.6400 – HK$1.98 · fair‑value band HK$0.8800 – HK$1.41 · the HK$0.6500 price screens below the HK$1.23 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

Goldpac Group Ltd (3315) currently trades at HK$0.6500, while our model-based Fair Value estimate is HK$1.23, implying the stock looks roughly 89.2% undervalued today. The Quality Score stands at 66/100 (solid quality), in the Technology sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Goldpac Group Ltd generated revenue of HK$931M at a net margin of 4.3%. Revenue declined 14.5% year over year. It earns a return on equity of 2.0%. The balance sheet holds a net cash position of HK$418M. Fundamentals as of Aug 13, 2026

Our scenario range runs from HK$0.8800 (bear case) to HK$1.41 (bull case); at HK$0.6500, the current price sits below 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 51% below its 52-week high, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -59% fair-value upside, at 89%, 3315 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$1.69 HK$1.60 HK$1.18 76
Growth DCF HK$2.06 HK$2.46 HK$3.08 72
Gordon GGM HK$0.3900 HK$0.4200 HK$0.4700 70
All 24 models by family
DCF Models
FCF DCF HK$2.01 HK$2.44 HK$3.14 38
Owner Earnings HK$1.25 HK$1.44 HK$1.75 31
5Y Revenue Exit HK$1.31 HK$1.41 HK$1.55 39
5Y EBITDA Exit HK$1.71 HK$2.10 HK$2.62 41
5Y P/E Exit HK$1.74 HK$2.16 HK$2.65 38
10Y Revenue Exit HK$1.61 HK$1.71 HK$1.79 36
10Y EBITDA Exit HK$1.84 HK$2.10 HK$2.36 37
10Y P/E Exit HK$1.86 HK$2.13 HK$2.38 35
Earnings-Based
Graham-Dodd HK$0.3400 HK$0.4200 HK$0.4700 54
EPV HK$0.6900 HK$0.7000 HK$0.7100 59
Dividend Discount
Gordon GGM HK$0.3900 HK$0.4200 HK$0.4700 70
DDM Multi-Stage HK$0.3900 HK$0.4700 HK$0.5600 61
Multiples
P/E Multiple HK$1.06 HK$1.41 HK$1.77 63
P/S Multiple HK$0.6400 HK$0.8600 HK$1.07 58
P/B Multiple HK$0.6400 HK$0.8600 HK$1.07 55
EV/EBIT HK$0.9300 HK$1.03 HK$1.13 53
EV/EBITDA HK$1.62 HK$1.95 HK$2.28 54
EV/Revenue HK$0.7800 HK$0.8400 HK$0.9100 43
Asset-Based
NCAV (Graham) HK$1.26 HK$1.69 HK$2.53 50
Growth DCF
Growth DCF HK$2.06 HK$2.46 HK$3.08 72
Rev-Margin DCF HK$1.31 HK$1.45 HK$1.64 67
Economic Profit
Residual Income HK$1.69 HK$1.60 HK$1.18 76
ROIC Compounder HK$0.6900 HK$0.7000 HK$0.7100 67
Growth Earnings
Growth-Adj P/E HK$0.7400 HK$1.06 HK$1.38 68

Widest divergence: DCF Models (HK$2.10) versus Earnings-Based (HK$0.4200). Highest evidence: Residual Income (76).

Notify me when 3315 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$931M
Revenue growth (YoY) -14.5%
Net margin 4.3%
Return on equity 2.0%
Free cash flow HK$136M FY2025
P/E ratio 11.3 as of Jul 2, 2026
More key figures
Operating margin 0.8%
EPS (TTM) HK$0.0300
Dividend yield 5.9%
EPS growth (YoY) -14.7%
Net cash HK$418M FY2025

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

Quality Score breakdown

Overall quality 66/100

Of which business quality 68 · Market factors (momentum, volatility) 27

Profitability 23
Margins and returns on capital today
Quality Growth 43
Are margins and returns improving?
Cashflow 78
Earnings quality: real cash, not paper profit
Fin. Strength 85
Balance sheet, leverage, solvency risk
Investment 99
Disciplined investing over empire-building
Low Volatility 61
Calm price path (market factor)
Momentum 19
Price trend over the last 3–12 months (market factor)
52W Momentum 3
Distance to the 52-week high (market factor)
Net Issuance 93
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

Goldpac Group Limited, an investment holding company, provides embedded software, secure payment products, and smart financial self-service kiosks in Mainland China and internationally. The company operates through Embedded Software and Secure Payment Products; and Platform and Service segments.

Full company description

Goldpac Group Limited, an investment holding company, provides embedded software, secure payment products, and smart financial self-service kiosks in Mainland China and internationally. The company operates through Embedded Software and Secure Payment Products; and Platform and Service segments. It also offers financial smart, merchant retail, business application, and social security cards; and intelligent terminal solutions, such as financial, social security, and government smart terminal; and fintech services comprising internet image review platform, DIY bank card, benefits redemption platform, and digital marketing and risk control products for banks. In addition, the company provides data processing, digital equipment, system platforms, and other solutions for customers in a range of business sectors, including financial, retails, social security, healthcare, and transportation, etc. Further, it involves property holding activities; coffee ground cards, natural wood veneer and bamboo, metal cards, ceramic cards, carbon fibre cards and others; provision of logistical auxiliary services; information technology research and development consultancy services; and computer software and hardware, as well as network technology research and development services. Goldpac Group Limited was founded in 1993 and is based in Wan Chai, Hong Kong.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Goldpac Group Ltd reported revenue of HK$931M in FY2025 versus HK$1.4B in FY2021, a compound −9.3%/yr. Reported net income was HK$40.1M in FY2025, compounding −26.6%/yr from FY2021.

Growth Quality 55/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
HK$931M
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.
−7.3%
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.
−5.0%
Avg. growth/yr (14Y) 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.
+8.3%
Revenue −9.3%/yr
FY21 HK$1.4B
FY22 HK$1.5B
FY23 HK$1.4B
FY24 HK$1.1B
FY25 HK$931M
Net income −26.6%/yr
FY21 HK$138M
FY22 HK$147M
FY23 HK$132M
FY24 HK$50.9M
FY25 HK$40.1M
Character of growth · EPS growth decomposed (2014-2025) −10.9 % p.a.
Revenue per share −2.7 pp

of which total revenue −3.2 pp · buybacks/dilution +0.5 pp

EBIT margin −12.5 pp
Tax rate +0.7 pp
Residual (interest, one-offs) +3.6 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

Watch 3315: get an alert when its fair value changes →

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). "Goldpac Group Ltd Fair Value". https://www.fairvalue-calculator.com/stock/3315

Peer Group

Software - Infrastructure · 369 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 66 · Top 25%
Fair Value upside +89% · Top 25%
Return on equity (TTM) 2% · Below median
Return on assets 0% · Below median
Net margin (TTM) 4% · Above median
Operating margin (TTM) 1% · Below median
Revenue growth -15% · Bottom 25%
Dividend yield (TTM) 5.9% · Top 25%

Valuation Multiples vs Software - Infrastructure median · lower = cheaper

P/E (TTM) 11.3× · Cheaper than 75% of peers
P/B 0.27× · Cheaper than 75% of peers
P/S (TTM) 0.58× · Cheaper than 75% of peers
P/FCF 0.5× · Cheaper than 75% of peers
EV/EBITDA 0.8× · 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 100 · sector 0
FUTURE 0 · sector 48
PAST 8 · sector 14
HEALTH 0 · sector 99
DIVIDEND 100 · sector 29

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 Software - Infrastructure stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Microsoft Corporation MSFT $506.06 $365.74 -28%
Oracle Corporation ORAC C$7.22 C$2.34 -68%
Fortinet, Inc FTNT $160.84 $61.46 -62%
Synopsys, Inc 1SNPS €358.00 €93.61 -74%
Block, Inc XYZ A$111.01 A$70.69 -36%
Range Intelligent Computing Technology Group 300442 ¥67.70 ¥30.89 -54%
Oracle Financial Services Software Limited OFSS ₹11,679 ₹6,897 -41%
360 Security Technology Inc 601360 ¥9.58 ¥1.05 -89%
One97 Communications Limited PAYTM ₹1,610 ₹241.68 -85%
PT GoTo Gojek Tokopedia Tbk GOTO 50.00 IDR 20.41 IDR -59%

Compare Goldpac Group Ltd with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Technology 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 Goldpac Group Ltd (3315) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of HK$1.23 versus a price of HK$0.6500, about +89% (undervalued).
What is the fair value of 3315?
Our model-based fair value for Goldpac Group Ltd is HK$1.23 (as of Aug 13, 2026), built from audited fundamentals. The current price is HK$0.6500.
What is the quality score of 3315?
Goldpac Group Ltd has a Quality Score of 66/100. 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 Goldpac Group Ltd (3315)?
Goldpac Group Ltd reported trailing-twelve-month revenue of about HK$931M (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 3315?
The net profit margin of Goldpac Group Ltd is about 4.3%, meaning it keeps roughly 4.3% of revenue as net income. Based on the latest reported figures.
Does Goldpac Group Ltd pay a dividend?
Goldpac Group Ltd currently shows a dividend yield of about 5.88% relative to its recent price (as of Aug 13, 2026).

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 Goldpac Group 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.