Koradior Holdings Ltd (3709) fair value: what the stock is really worth
We calculate from audited financials what Koradior Holdings Ltd 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 Koradior Holdings Ltd 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
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 13, 2026.
How to read this chart
60‑month range HK$4.61 – HK$12.79 · fair‑value band HK$12.26 – HK$22.77 · the HK$4.80 price screens below the HK$17.52 fair value. Dashed = 300-day average. As of Sep 13, 2026.
EEKA Fashion Holdings Limited, together with its subsidiaries, engages in the design, promotion, marketing, retail, and wholesale of ladies' wear products in China.
Show more
EEKA Fashion Holdings Limited, together with its subsidiaries, engages in the design, promotion, marketing, retail, and wholesale of ladies' wear products in China. It offers dresses, skirts, trousers, shirts, knitwear, vests, jackets, overcoats, scarves, and accessories under the Koradior, La Koradior, ELSEWHERE, FUUNNY FEELLN, CADIDL, NAERSI, NAERSILING, and NEXY.CO brand names. The company is also involved in the trading of ladies' wear and garments; fashion creation and design activities; brand promotion; software design; property leasing services; and operation of e-commerce platforms. It sells its products through retail stores, third-party e-commerce platforms, distributors, and promotional activities. The company was formerly known as Koradior Holdings Limited and changed its name to EEKA Fashion Holdings Limited in June 2019. EEKA Fashion Holdings Limited was founded in 2007 and is headquartered in Shenzhen, China.
Stock analysis
Koradior Holdings Ltd (3709) currently trades at HK$4.80, while our model-based Fair Value estimate is HK$17.52, implying the stock looks roughly 72.6% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of HK$31.92 per share, and 23 of the 26 models we run sit above the HK$4.80 price.
Bear case: the Economic Profit group reads lowest at HK$4.17, and 3 of the 26 models stay below the price. Evidence for this calculation is low.
Scenario range: HK$12.26 (bear) to HK$22.77 (bull), the price of HK$4.80 sits below 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 69/100 (solid quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Koradior Holdings Ltd reported revenue of 6.3B CNY in FY2025 versus 6.4B CNY in FY2021, a compound −0.3%/yr. Reported net income was 397M CNY in FY2025, compounding −8.4%/yr from FY2021.
Key figures
Market cap HK$3.2B (≈ $413M) · P/E ratio 7.2 · P/S ratio 0.46 · EPS (TTM) HK$0.4200 · Dividend yield 6.6% · Net margin 6.3% · Return on equity 8.9% · Return on assets (EBIT) 8.2%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 50 out of 100 (low confidence).
What moves the price
The share trades about 54% below its 52-week high and 5% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at 10% fair-value upside, at 265%, 3709 screens cheaper than that median.
Fair Value models
Bear HK$12.26Fair Value HK$17.52Bull HK$22.77
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 8 months old). Earnings retained since then (HK$0.0739 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.59/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−4.6%
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.
+3.5%
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.
+3.4%
Revenue growth 14 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.
+23.5%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘ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.
+3.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year−3.1%
Dividend (yield on the price)6.6%
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.−3% vs 4%, slowing
Profit margin 2020 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.6% → 5%
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
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).
−33.0%
Yearly growth needed for the next five years to justify today's price.
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.Apparel Retail · 104 stocks
Beats the industry median on 12/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score69 · Top 25%
Fair Value upside+150% · Top 25%
Profitability
Return on equity (TTM)9% · Above median
Return on assets4% · Above median
Net margin (TTM)6% · Above median
Operating margin (TTM)6% · Above median
Growth and dividend
Revenue growth−3% · Below median
Dividend yield (TTM)6.6% · Top 25%
Valuation Multiplesvs Apparel Retail median · lower = cheaper
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.
Is Koradior Holdings Ltd (3709) overvalued or undervalued?
As of Sep 13, 2026, our model estimates a fair value of HK$17.52 versus a price of HK$4.80, about +265% upside (undervalued).
What is the fair value of 3709?
Our model-based fair value for Koradior Holdings Ltd is HK$17.52 (as of Sep 13, 2026), built from audited fundamentals. The current price: HK$4.80.
What is the quality score of 3709?
Koradior Holdings Ltd has a Quality Score of 69/100. 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 Koradior Holdings Ltd (3709)?
Our model-based price target is the fair value of HK$17.52 (as of Sep 13, 2026) from 26 valuation models. Cautious scenario HK$12.26, optimistic scenario HK$22.77. It is a calculation from audited fundamentals, not an analyst target.
What is the Koradior Holdings Ltd stock forecast for 2026?
Our models put fair value at HK$17.52, about +265% upside versus a price of HK$4.80 (undervalued). Cautious scenario HK$12.26, optimistic scenario HK$22.77. The calculation is refreshed regularly with new filings.
What is the revenue of Koradior Holdings Ltd (3709)?
Koradior Holdings Ltd reported trailing-twelve-month revenue of about HK$6.3B (latest available figure, as of Sep 13, 2026).
Does Koradior Holdings Ltd pay a dividend?
Koradior Holdings Ltd currently shows a dividend yield of about 6.56% relative to its recent price (as of Sep 13, 2026).
What growth is priced into Koradior Holdings Ltd (3709)?
For today's price to be fair in a discounted-cash-flow model, Koradior Holdings Ltd would have to grow free cash flow by -33.0 % 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 +3.4 % per year. As of Sep 13, 2026.
What discount rate (WACC) does the fair value of 3709 use?
Our models discount Koradior Holdings Ltd at 10.3 %: a base by market capitalisation (small), damped by beta 0.21, country premium for Hong Kong. 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 Koradior Holdings Ltd that is -33.0 % 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 Koradior Holdings Ltd (3709) delivered so far?
Over the past 5 years revenue at Koradior Holdings Ltd grew +3.4 % a year. The price currently implies -33.0 % 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 Koradior Holdings Ltd (3709) growing?
The median revenue growth in the sector is +2.6 % a year. That is the yardstick for the growth priced into Koradior Holdings Ltd (-33.0 % 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 Koradior Holdings Ltd (3709)?
The free-cash-flow yield on the price is 42.92 %: that much free cash flow Koradior Holdings Ltd 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 Koradior Holdings Ltd (3709)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Koradior Holdings Ltd it is HK$17.52 per share (as of Sep 13, 2026), against a price of HK$4.80. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is Koradior Holdings Ltd stock overvalued or undervalued in 2026?
As of Sep 13, 2026, 3709 trades below its calculated fair value: price HK$4.80, fair value HK$17.52, a gap of about +265% (undervalued). 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 3709?
No. The price is what the market pays today (HK$4.80); the fair value is what the company's own numbers justify (HK$17.52). For Koradior Holdings Ltd the two are HK$12.72 per share apart. That gap is exactly why we show both numbers side by side.
How much is Koradior Holdings Ltd worth?
The market values Koradior Holdings Ltd at about HK$3.2B (market capitalisation, as of Sep 13, 2026). Per share that is HK$4.80; our models calculate a fair value of HK$17.52 per share.
What do the bullish and bearish scenarios say about 3709?
Our models span a range for Koradior Holdings Ltd: cautious scenario HK$12.26, base HK$17.52, optimistic HK$22.77 per share (as of Sep 13, 2026, price HK$4.80). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 3709?
Koradior Holdings Ltd trades at a price-to-earnings ratio of 7.2 (as of Sep 13, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of HK$17.52 is built from several models across several years. Other multiples: P/B 0.7, P/S 0.5, EV/EBITDA 4.8.
How solid is the balance sheet of Koradior Holdings Ltd (3709)?
Balance-sheet figures for Koradior Holdings Ltd (as of Sep 13, 2026): return on equity 8.9%. They feed the Quality Score of 69/100, which measures business quality independently of the share price.
How far is 3709 from its 52-week high?
Koradior Holdings Ltd trades at HK$4.80, about 54% below its 52-week high of HK$10.35 and 5% above the low of HK$4.55 (as of Sep 13, 2026). Distance from the high says nothing about value: that is what the fair value of HK$17.52 is for.
Which stocks are comparable to Koradior Holdings Ltd?
From the same area (Consumer Cyclical) we also value Industria de Diseño Textil, S.A, The TJX Companies, Inc, Fast Retailing Co, Ross Stores, 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 Koradior Holdings Ltd stock attractive at the current price?
The data as of Sep 13, 2026: price HK$4.80, calculated fair value HK$17.52 (+265%), Quality Score 69/100, from 26 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 3709 calculated?
We run Koradior Holdings Ltd through 26 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 HK$17.52, 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 15.8 % above its aggregate fair value. Koradior Holdings Ltd currently trades 265 % below its own fair value, and the market average says nothing about that. 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 should I pay attention to with Koradior Holdings Ltd right now?
The price is below even our cautious bear case (HK$12.26). The market is more pessimistic than our downside scenario. 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 quality (69/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (HK$12.26 to HK$22.77) leaves room in how you read the outcome.
Where does the earnings growth of Koradior Holdings Ltd (3709) come from?
Earnings per share at Koradior Holdings Ltd grew +8.9 % a year from 2014 to 2025. Broken into its drivers: revenue per share +15.3 %, EBIT margin −8.0 %, tax rate +0.9 %, residual (interest, one-offs) +1.7 %. 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 Koradior Holdings Ltd
How large is the market capitalisation of Koradior Holdings Ltd (3709)?
The market capitalisation of Koradior Holdings Ltd is HK$3.2B (≈ $413M). 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 Koradior Holdings Ltd (3709)?
The price-to-sales ratio of Koradior Holdings Ltd is 0.46 (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 Koradior Holdings Ltd (3709)?
Earnings per share at Koradior Holdings Ltd are HK$0.4200 (price ÷ EPS = P/E 7.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Koradior Holdings Ltd (3709)?
The dividend yield of Koradior Holdings Ltd is 6.6% (payout 75.0%). 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 Koradior Holdings Ltd (3709)?
The net margin of Koradior Holdings Ltd is 6.3% (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 Koradior Holdings Ltd (3709)?
The return on equity (ROE) of Koradior Holdings Ltd is 8.9% (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 Koradior Holdings Ltd (3709)?
On an EBIT basis the return on assets of Koradior Holdings Ltd is 8.2% (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 Koradior Holdings Ltd (3709)?
The operating margin of Koradior Holdings Ltd is 5.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Koradior Holdings Ltd (3709)?
Revenue at Koradior Holdings Ltd is growing −3.1% versus a year earlier (3y avg +3.5%). 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 Koradior Holdings Ltd (3709)?
Earnings per share at Koradior Holdings Ltd are growing −41.7% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Koradior Holdings Ltd (3709) carry?
The net debt of Koradior Holdings Ltd is HK$1.0B (fiscal year 2025, ≈ 0.7 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Koradior Holdings Ltd in the live analysis
One click puts Koradior Holdings Ltd 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.
