EN DE

Binjiang Service Group Co (3316) Fair Value & Analysis

Real Estate · HK · Market cap HK$6.1B

BS Binjiang Service Group Co 3316 · HK
PriceHK$22.62
Fair ValueHK$45.58
Upside+101.5%
Quality71/100
Watch Binjiang Service Group Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 14.5% net margin
generates free cash flow
7.55% dividend yield
Ranks above peers (11/13)
Wide moat 71/100
Evidence: High Range HK$33.15 – HK$87.97 Share as image

Fair value as of: Aug 13, 2026

From 16 valuation models · updated 3 days ago

Fair value updated Aug 13, 2026, revised from HK$45.54 to HK$45.58 (+0.1%) since Aug 6, 2026. Share price +2.4% over the past month.

A solid business, screening 102% undervalued on our models.

Fair value for all 35,000+ stocks, review alerts and the diversification check: 14 days of Pro free, no card.

What matters now

  • The rarer combination: high quality (71/100) AND below fair value. That earns a closer look rather than a quick verdict.
  • The price is below even our cautious bear case (HK$33.15). The market is more pessimistic than our downside scenario.
  • The model range is unusually wide (HK$33.15 to HK$87.97). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

HK$27.98 HK$10.60 Fair Value HK$45.58 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$10.60 – HK$27.98 · fair‑value band HK$33.15 – HK$87.97 · the HK$22.62 price screens below the HK$45.58 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

Binjiang Service Group Co (3316) currently trades at HK$22.62, while our model-based Fair Value estimate is HK$45.58, implying the stock looks roughly 101.5% undervalued today. The Quality Score stands at 71/100 (solid quality), in the Real Estate 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, Binjiang Service Group Co generated revenue of HK$4.1B at a net margin of 14.5%. Revenue grew 6.8% year over year. It earns a return on equity of 36.5%. The balance sheet holds a net cash position of HK$1.2B. Fundamentals as of Aug 13, 2026

Our scenario range runs from HK$33.15 (bear case) to HK$87.97 (bull case); at HK$22.62, 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 18% below its 52-week high and 9% above its 52-week low, currently below its 200-day average. For context, the median of 10 Real Estate peers we cover trades at 15% fair-value upside, at 102%, 3316 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$13.00 HK$15.71 HK$68.05 76
Growth DCF HK$48.52 HK$88.58 HK$153.13 72
Gordon GGM HK$13.31 HK$26.53 HK$40.17 70
All 16 models by family
DCF Models
FCF DCF HK$51.40 HK$76.88 HK$156.33 38
5Y Revenue Exit HK$37.39 HK$59.93 HK$106.95 39
5Y EBITDA Exit HK$44.37 HK$74.03 HK$132.14 41
10Y Revenue Exit HK$41.03 HK$80.85 HK$104.89 36
10Y EBITDA Exit HK$47.09 HK$95.52 HK$178.65 37
Dividend Discount
Gordon GGM HK$13.31 HK$26.53 HK$40.17 70
DDM Multi-Stage HK$13.31 HK$22.93 HK$28.00 61
Multiples
P/S Multiple HK$27.47 HK$36.63 HK$45.78 58
P/B Multiple HK$9.08 HK$12.11 HK$15.13 55
EV/EBIT HK$49.37 HK$64.43 HK$79.50 53
EV/EBITDA HK$40.33 HK$52.37 HK$64.42 54
EV/Revenue HK$29.10 HK$39.78 HK$50.46 43
Asset-Based
NCAV (Graham) HK$3.03 HK$4.06 HK$6.05 50
Growth DCF
Growth DCF HK$48.52 HK$88.58 HK$153.13 72
Rev-Margin DCF HK$40.74 HK$67.97 HK$125.07 67
Economic Profit
Residual Income HK$13.00 HK$15.71 HK$68.05 76

Widest divergence: DCF Models (HK$76.88) versus Asset-Based (HK$4.06). Highest evidence: Residual Income (76).

Notify me when 3316 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$4.1B
Revenue growth (YoY) +6.8%
Net margin 14.5%
Return on equity 36.5%
Free cash flow HK$821M FY2025
P/E ratio 8.9 as of Jul 2, 2026
More key figures
Operating margin 18.1%
EPS (TTM) HK$1.08
Dividend yield 7.6%
EPS growth (YoY) +5.9%
Net cash HK$1.2B FY2025

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

Quality Score breakdown

Overall quality 71/100

Of which business quality 70 · Market factors (momentum, volatility) 48

Profitability 66
Margins and returns on capital today
Quality Growth 46
Are margins and returns improving?
Cashflow 80
Earnings quality: real cash, not paper profit
Fin. Strength 81
Balance sheet, leverage, solvency risk
Investment 53
Disciplined investing over empire-building
Low Volatility 86
Calm price path (market factor)
Momentum 33
Price trend over the last 3–12 months (market factor)
52W Momentum 30
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

Binjiang Service Group Co. Ltd. provides property management and related services in the People's Republic of China. Its property management services include security, cleaning, gardening, repair, maintenance, and ancillary services, as well as charges service fees from residents and property owners or real estate developers.

Full company description

Binjiang Service Group Co. Ltd. provides property management and related services in the People's Republic of China. Its property management services include security, cleaning, gardening, repair, maintenance, and ancillary services, as well as charges service fees from residents and property owners or real estate developers. The company also offers value-added services, comprising pre-delivery, consulting, and community space services, to non-property owners primarily to property developers; property sales and leasing agency, car parking space, and storage room services, as well as home living, interior design, customized furnishing, facility upgrade, and maintenance services to property owners. In addition, the company provides housekeeping, brokerage, mall, information consulting, and home decoration services. Further, it offers land reserve management services, including land management and maintenance, green planting and maintenance, wall and fence painting works, muck removal and transportation, installation and management of monitoring devices, and others. Binjiang Service Group Co. Ltd. was founded in 1995 and is headquartered in Hangzhou, China. The company is a subsidiary of Great Dragon Ventures Limited.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Binjiang Service Group Co reported revenue of HK$4.1B in FY2025 versus HK$1.4B in FY2021, a compound +30.9%/yr. Reported net income was HK$596M in FY2025, compounding +16.6%/yr from FY2021.

Growth Quality 100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
HK$4.1B
Latest YoY
+14.1%
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.
+27.4%
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.
+33.7%
Avg. growth/yr (10Y) 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.
+38.4%
Revenue +30.9%/yr
FY21 HK$1.4B
FY22 HK$2.0B
FY23 HK$2.8B
FY24 HK$3.6B
FY25 HK$4.1B
Net income +16.6%/yr
FY21 HK$322M
FY22 HK$412M
FY23 HK$493M
FY24 HK$547M
FY25 HK$596M
Character of growth · EPS growth decomposed (2015-2025) +49.9 % p.a.
Revenue per share +40.1 pp

of which total revenue +40.7 pp · buybacks/dilution −0.6 pp

EBIT margin +6.2 pp
Tax rate −0.3 pp
Residual (interest, one-offs) +3.8 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 3316: 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). "Binjiang Service Group Co Fair Value". https://www.fairvalue-calculator.com/stock/3316

Peer Group

Real Estate Services · 529 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 71 · Top 25%
Fair Value upside +102% · Top 25%
Return on equity (TTM) 37% · Top 25%
Return on assets 10% · Top 25%
Net margin (TTM) 15% · Above median
Operating margin (TTM) 18% · Below median
Revenue growth 7% · Above median
Dividend yield (TTM) 7.6% · Top 25%

Valuation Multiples vs Real Estate Services median · lower = cheaper

P/E (TTM) 8.9× · Cheaper than median
P/B 3.63× · Pricier than 75% of peers
P/S (TTM) 1.48× · Cheaper than median
P/FCF 0.9× · Cheaper than median
EV/EBITDA 6.3× · 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 34
FUTURE 34 · sector 10
PAST 100 · sector 16
HEALTH 0 · sector 85
DIVIDEND 100 · sector 59

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

Stock Price Fair Value vs Fair Value
Plaza S.A MALLPLAZA 3,989 CLP 4,571 CLP +15%
PT Solusi Tunas Pratama Tbk SUPR 43,850 IDR 15,049 IDR -66%
Cencosud Shopping S.A CENCOMALLS 2,412 CLP 2,976 CLP +23%
PT Sarana Menara Nusantara Tbk. owns and TOWR 392.00 IDR 1,012 IDR +158%
PT Metropolitan Kentjana Tbk MKPI 22,000 IDR 19,160 IDR -13%
PT Bangun Kosambi Sukses Tbk, CBDK 3,610 IDR 3,464 IDR -4%
IRSA Inversiones y Representaciones Sociedad Anónima, IRSA 2,495 ARS 2,990 ARS +20%
PT Plaza Indonesia Realty Tbk PLIN 2,510 IDR 2,698 IDR +7%
PT MNC Tourism Indonesia Tbk, KPIG 74.00 IDR 122.12 IDR +65%
PT Indonesian Paradise Property Tbk INPP 770.00 IDR 291.52 IDR -62%

Compare Binjiang Service Group Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Real Estate 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 Binjiang Service Group Co (3316) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of HK$45.58 versus a price of HK$22.62, about +102% (undervalued).
What is the fair value of 3316?
Our model-based fair value for Binjiang Service Group Co is HK$45.58 (as of Aug 13, 2026), built from audited fundamentals. The current price is HK$22.62.
What is the quality score of 3316?
Binjiang Service Group Co has a Quality Score of 71/100. 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 Binjiang Service Group Co (3316)?
Binjiang Service Group Co reported trailing-twelve-month revenue of about HK$4.1B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 3316?
The net profit margin of Binjiang Service Group Co is about 14.5%, meaning it keeps roughly 14.5% of revenue as net income. Based on the latest reported figures.
Does Binjiang Service Group Co pay a dividend?
Binjiang Service Group Co currently shows a dividend yield of about 7.55% 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 Binjiang Service Group Co 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.