NNK Group Ltd (3773) fair value: what the stock is really worth
As of Sep 30, 2026: fair value of NNK Group Ltd HK$1.58, price HK$2.45, upside -35.5%, quality 73 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch NNK Group 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 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 27, 2026.
How to read this chart
60‑month range HK$0.3600 – HK$3.35 · fair‑value band HK$1.10 – HK$2.05 · the HK$2.45 price screens above the HK$1.58 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 27, 2026.
Follow NNK Group in your weekly email
Every Wednesday you see whether NNK Group is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Yinsheng Digifavor Company Limited provides mobile and data usage top-up services to mobile subscribers in the People's Republic of China. The company operates through Top Up Services and Digital Marketing Services segments. It offers a 007ka Top-up Platform that processes mobile top-up request received from mobile users.
Show more
Yinsheng Digifavor Company Limited provides mobile and data usage top-up services to mobile subscribers in the People's Republic of China. The company operates through Top Up Services and Digital Marketing Services segments. It offers a 007ka Top-up Platform that processes mobile top-up request received from mobile users. It provides mobile top-up services through electronic banking systems, offline channels, third-party online platforms, the company's websites, and Wechat public account. The company also engages in provision of mobile charges and all-in-one live streaming services; technical development; and sale of consultation packages and products related to diabetes, as well as value-added services. The company was formerly known as NNK Group Limited and changed its name to Yinsheng Digifavor Company Limited in July 2023. Yinsheng Digifavor Company Limited was incorporated in 2015 and is headquartered in Shenzhen, the People's Republic of China.
Stock analysis
NNK Group Ltd (3773) currently trades at HK$2.45, while our model-based Fair Value estimate is HK$1.58, 35.5% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of HK$4.26 per share, and 7 of the 23 models we run sit above the HK$2.45 price.
Bear case: the Earnings-Based group reads lowest at HK$0.5500, and 16 of the 23 models stay below the price. Evidence for this calculation is low.
Scenario range: HK$1.10 (bear) to HK$2.05 (bull), the price of HK$2.45 sits above 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 73/100 (solid quality), in the Technology sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
NNK Group Ltd reported revenue of 153M CNY in FY2025 versus 90.6M CNY in FY2021, a compound +14.0%/yr. Reported net income was 28.7M CNY in FY2025, compounding +2.0%/yr from FY2021.
Key figures
Market cap HK$1.0B (≈ $130M) · P/E ratio 28.8 · P/S ratio 5.38 · EPS (TTM) HK$0.0300 · Net margin 18.7% · Return on equity 8.8% · Return on assets (EBIT) 6.3% · Operating margin 20.3%.
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 11% below its 52-week high and 64% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Technology peers we cover trades at −23% fair-value upside, at −36%, 3773 screens richer than that median.
Fair Value models
Bear HK$1.10Fair Value HK$1.58Bull HK$2.05
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 (HK$0.0225 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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.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.94/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+22.0%
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.
+21.0%
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.
+13.5%
Start year 2020 (pandemic). Over 10 years: −3.8% a year
Revenue growth 13 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.
+4.6%
’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.
+1.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year+1.6%
Dividend (yield on the price)0.0%
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.1.6% vs −2.5%, picking up
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.30% → 20%
Start year 2020 (pandemic)
⚠ Revenue per share shrinking 8.6%/yr over ~10Y (margins eroding too) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
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).
−4.3%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (figures in CNY, China: IMF forecast 1.7% a year to 2030, 1.4% from 2016 to 2025) that is about −5.9% a year for the 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.Software - Infrastructure · 366 stocks
Beats the industry median on 9/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score73 · Top 25%
Fair Value upside−35.5% · Below median
Profitability
Return on equity (TTM)8.8% · Above median
Return on assets3.6% · Above median
Net margin (TTM)18.7% · Top 25%
Operating margin (TTM)20.3% · Top 25%
Growth and dividend
Revenue growth27.4% · Above median
Balance sheet
Debt / equity0.03× · Below median
Valuation Multiplesvs Software - Infrastructure median · lower = cheaper
P/E (TTM)28.8× · Pricier than median
P/B2.55× · Cheaper than median
P/S (TTM)5.67× · Pricier than median
P/FCF6.9× · Cheapest 25%
EV/EBITDA24.6× · Pricier than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 21
FUTURE (revenue growth)100· sector 55
PAST (return on equity)35· sector 21
HEALTH (low debt)99· sector 97
DIVIDEND (yield)0· 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). "NNK Group Ltd Fair Value". https://www.fairvalue-calculator.com/stock/3773
Frequently asked questions
Is NNK Group Ltd (3773) overvalued or undervalued?
As of Sep 27, 2026, our model estimates a fair value of HK$1.58 versus a price of HK$2.45, about −36% upside (overvalued).
What is the fair value of 3773?
Our model-based fair value for NNK Group Ltd is HK$1.58 (as of Sep 27, 2026), built from audited fundamentals. The current price: HK$2.45.
What is the quality score of 3773?
NNK Group Ltd has a Quality Score of 73/100. 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 NNK Group Ltd (3773)?
Our model-based price target is the fair value of HK$1.58 (as of Sep 27, 2026) from 23 valuation models. Cautious scenario HK$1.10, optimistic scenario HK$2.05. It is a calculation from audited fundamentals, not an analyst target.
What is the NNK Group Ltd stock forecast for 2026?
Our models put fair value at HK$1.58, about −36% upside versus a price of HK$2.45 (overvalued). Cautious scenario HK$1.10, optimistic scenario HK$2.05. The calculation is refreshed regularly with new filings.
What is the revenue of NNK Group Ltd (3773)?
NNK Group Ltd reported trailing-twelve-month revenue of about 153M CNY (latest available figure, as of Sep 27, 2026).
What growth is priced into NNK Group Ltd (3773)?
For today's price to be fair in a discounted-cash-flow model, NNK Group Ltd would have to grow free cash flow by -4.3 % per year for five years (discount rate 13.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +13.5 % per year. As of Sep 27, 2026.
What discount rate (WACC) does the fair value of 3773 use?
Our models discount NNK Group Ltd at 13.3 %: a base by market capitalisation (micro), 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 NNK Group Ltd that is -4.3 % per year a year over ten years, using the same discount rate (13.3 %) and the same formula as our fair value.
How much growth has NNK Group Ltd (3773) delivered so far?
Over the past 5 years revenue at NNK Group Ltd grew +13.5 % a year. The price currently implies -4.3 % 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 NNK Group Ltd (3773) growing?
The median revenue growth in the sector is +2.7 % a year. That is the yardstick for the growth priced into NNK Group Ltd (-4.3 % 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 NNK Group Ltd (3773)?
The free-cash-flow yield on the price is 14.45 %: that much free cash flow NNK Group Ltd produces per unit of market value. When it exceeds the discount rate of our models (13.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of NNK Group Ltd (3773)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For NNK Group Ltd it is HK$1.58 per share (as of Sep 27, 2026), against a price of HK$2.45. It is the blended result of 23 valuation models (cash flow, earnings, asset, dividend).
Is NNK Group Ltd stock overvalued or undervalued in 2026?
As of Sep 27, 2026, 3773 trades above its calculated fair value: price HK$2.45, fair value HK$1.58, 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 3773?
No. The price is what the market pays today (HK$2.45); the fair value is what the company's own numbers justify (HK$1.58). For NNK Group Ltd the two are HK$0.8700 per share apart. That gap is exactly why we show both numbers side by side.
How much is NNK Group Ltd worth?
The market values NNK Group Ltd at about HK$1.0B (market capitalisation, as of Sep 27, 2026). Per share that is HK$2.45; our models calculate a fair value of HK$1.58 per share.
What do the bullish and bearish scenarios say about 3773?
Our models span a range for NNK Group Ltd: cautious scenario HK$1.10, base HK$1.58, optimistic HK$2.05 per share (as of Sep 27, 2026, price HK$2.45). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 3773?
NNK Group Ltd trades at a price-to-earnings ratio of 28.8 (as of Sep 27, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of HK$1.58 is built from several models across several years. Other multiples: P/B 2.6, P/S 5.7, EV/EBITDA 24.6.
How solid is the balance sheet of NNK Group Ltd (3773)?
Balance-sheet figures for NNK Group Ltd (as of Sep 27, 2026): return on equity 8.8%, debt of 0.03 per unit of equity. They feed the Quality Score of 73/100, which measures business quality independently of the share price.
How far is 3773 from its 52-week high?
NNK Group Ltd trades at HK$2.45, about 11% below its 52-week high of HK$2.74 and 64% above the low of HK$1.49 (as of Sep 30, 2026). Distance from the high says nothing about value: that is what the fair value of HK$1.58 is for.
Which stocks are comparable to NNK Group Ltd?
From the same area (Technology) we also value Microsoft Corporation, Palantir Technologies Inc, Oracle Corporation, CrowdStrike Holdings, 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 NNK Group Ltd stock attractive at the current price?
The data as of Sep 27, 2026: price HK$2.45, calculated fair value HK$1.58 (−36%), Quality Score 73/100, from 23 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 3773 calculated?
We run NNK Group Ltd through 23 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$1.58, 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 14.7 % above its aggregate fair value. NNK Group Ltd 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 NNK Group Ltd (3773)?
The closing price on Sep 30, 2026 was HK$2.45. Our model-based fair value is HK$1.58, about −36% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with NNK Group Ltd right now?
A high-quality business (quality 73/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety. The price sits above even our optimistic bull case (HK$2.05). The favourable scenario is already priced in. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. A fairly wide model range (HK$1.10 to HK$2.05) leaves room in how you read the outcome.
Where does the earnings growth of NNK Group Ltd (3773) come from?
Earnings per share at NNK Group Ltd grew −3.8 % a year from 2014 to 2025. Broken into its drivers: revenue per share −7.6 %, EBIT margin −2.1 %, tax rate −0.8 %, residual (interest, one-offs) +7.2 %. 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 NNK Group Ltd
How large is the market capitalisation of NNK Group Ltd (3773)?
The market capitalisation of NNK Group Ltd is HK$1.0B (≈ $130M). 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 NNK Group Ltd (3773)?
The price-to-sales ratio of NNK Group Ltd is 5.38 (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 NNK Group Ltd (3773)?
Earnings per share at NNK Group Ltd are HK$0.0300 (price ÷ EPS = P/E 28.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of NNK Group Ltd (3773)?
The net margin of NNK Group Ltd is 18.7% (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 NNK Group Ltd (3773)?
The return on equity (ROE) of NNK Group Ltd is 8.8% (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 NNK Group Ltd (3773)?
On an EBIT basis the return on assets of NNK Group Ltd is 6.3% (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 NNK Group Ltd (3773)?
The operating margin of NNK Group Ltd is 20.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at NNK Group Ltd (3773)?
Revenue at NNK Group Ltd is growing +27.4% versus a year earlier (3y avg +21.0%). 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 NNK Group Ltd (3773)?
Earnings per share at NNK Group Ltd are growing +52.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does NNK Group Ltd (3773) hold?
NNK Group Ltd holds more cash than debt, 43.7M CNY net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch NNK Group Ltd in the live analysis
One click puts NNK Group 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.
