EN DE

China Hanking Holdings Ltd (3788) Fair Value & Analysis

Basic Materials · HK · Market cap HK$5.4B

CH China Hanking Holdings Ltd 3788 · HK
PriceHK$3.25
Fair ValueHK$1.39
Upside-57.2%
Quality47/100
Watch China Hanking Holdings Ltd for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 6.7% net margin
Low debt · negative free cash flow
Mixed vs. peers (7/13)
Narrow moat 44/100
Evidence: High Range HK$0.9000 – HK$1.66 Share as image

Fair value as of: Aug 13, 2026

From 17 valuation models · updated 3 days ago

Share price +43.2% over the past month.

Below-average quality, and screening another 57% overvalued 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 price sits above even our optimistic bull case (HK$1.66). The favourable scenario is already priced in.
  • Solid but not exceptional quality (47/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (HK$0.9000 to HK$1.66) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

HK$5.21 HK$0.5851 Fair Value HK$1.39 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$0.5851 – HK$5.21 · fair‑value band HK$0.9000 – HK$1.66 · the HK$3.25 price screens above the HK$1.39 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

China Hanking Holdings Ltd (3788) currently trades at HK$3.25, while our model-based Fair Value estimate is HK$1.39, implying the stock looks roughly 57.2% overvalued today. The Quality Score stands at 47/100 (below-average quality), in the Basic Materials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, China Hanking Holdings Ltd generated revenue of HK$2.6B at a net margin of 6.7%. Revenue declined 5.0% year over year. It earns a return on equity of 10.0%. Net debt stands at HK$267M. Fundamentals as of Aug 13, 2026

Our scenario range runs from HK$0.9000 (bear case) to HK$1.66 (bull case); at HK$3.25, the current price sits above 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 42% below its 52-week high and 57% above its 52-week low, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -42% fair-value upside, at -57%, 3788 screens richer 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$0.6400 HK$0.7000 HK$0.9400 76
ROIC Compounder HK$1.18 HK$1.40 HK$1.66 72
Gordon GGM HK$0.1400 HK$0.2700 HK$0.4100 70
All 17 models by family
DCF Models
Owner Earnings HK$0.9100 HK$1.24 HK$1.73 31
Earnings-Based
Graham-Dodd HK$0.4800 HK$1.54 HK$2.05 54
Lynch FV HK$0.3400 HK$0.4900 HK$0.6300 50
PEG = 1.0 HK$0.3400 HK$0.4900 HK$0.6300 46
EPV HK$1.12 HK$1.25 HK$1.36 59
Dividend Discount
Gordon GGM HK$0.1400 HK$0.2700 HK$0.4100 70
DDM Multi-Stage HK$0.1400 HK$0.2200 HK$0.2900 61
Multiples
P/E Multiple HK$0.9000 HK$1.20 HK$1.50 63
P/S Multiple HK$0.9000 HK$1.20 HK$1.50 58
P/B Multiple HK$0.9000 HK$1.20 HK$1.50 55
EV/EBIT HK$1.73 HK$2.21 HK$2.69 53
EV/EBITDA HK$1.80 HK$2.30 HK$2.80 54
EV/Revenue HK$1.40 HK$1.87 HK$2.34 43
Asset-Based
NCAV (Graham) HK$0.3800 HK$0.5000 HK$0.7500 50
Economic Profit
Residual Income HK$0.6400 HK$0.7000 HK$0.9400 76
ROIC Compounder HK$1.18 HK$1.40 HK$1.66 72
Growth Earnings
Growth-Adj P/E HK$0.7700 HK$1.10 HK$1.43 68

Widest divergence: DCF Models (HK$1.24) versus Dividend Discount (HK$0.2200). Highest evidence: Residual Income (76).

Notify me when 3788 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$2.6B
Revenue growth (YoY) -5.0%
Net margin 6.7%
Return on equity 10.0%
Free cash flow −HK$76.6M FY2025
P/E ratio 22.2 as of Jul 2, 2026
More key figures
Operating margin 11.4%
EPS (TTM) HK$0.0500
EPS growth (YoY) -9.5%
Net debt HK$267M FY2025

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

Quality Score breakdown

Overall quality 47/100

Of which business quality 45 · Market factors (momentum, volatility) 36

Profitability 38
Margins and returns on capital today
Quality Growth 35
Are margins and returns improving?
Cashflow 11
Earnings quality: real cash, not paper profit
Fin. Strength 67
Balance sheet, leverage, solvency risk
Investment 58
Disciplined investing over empire-building
Low Volatility 38
Calm price path (market factor)
Momentum 27
Price trend over the last 3–12 months (market factor)
52W Momentum 50
Distance to the 52-week high (market factor)
Net Issuance 76
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

Hanking Gold International Limited, together with its subsidiaries, engages in the exploration, mining, processing, smelting, and sale of mineral resources in the People's Republic of China, Australia, and Japan. It also operates Mt Bundy Gold Project in Northern Australia and Cygnet Gold Project located in Western Australia.

Full company description

Hanking Gold International Limited, together with its subsidiaries, engages in the exploration, mining, processing, smelting, and sale of mineral resources in the People's Republic of China, Australia, and Japan. It also operates Mt Bundy Gold Project in Northern Australia and Cygnet Gold Project located in Western Australia. In addition, the company engages in the sale of agricultural and forestry products; and manufacture and sale of green building materials. Further, it offers leasing services; travel and accommodation services; and technical development and technical consultation services. The company was formerly known as China Hanking Holdings Limited and changed its name to Hanking Gold International Limited in February 2026. Hanking Gold International Limited was founded in 1992 and is headquartered in Shenyang, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

China Hanking Holdings Ltd reported revenue of HK$2.6B in FY2025 versus HK$3.1B in FY2021, a compound −4.9%/yr. Reported net income was HK$172M in FY2025, compounding −28.5%/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$2.6B
Latest YoY
+3.0%
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.
−0.5%
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.
−0.9%
Avg. growth/yr (17Y) 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.
+6.1%
Revenue −4.9%/yr
FY21 HK$3.1B
FY22 HK$2.6B
FY23 HK$3.0B
FY24 HK$2.5B
FY25 HK$2.6B
Net income −28.5%/yr
FY21 HK$659M
FY22 −HK$51.3M
FY23 HK$152M
FY24 HK$181M
FY25 HK$172M

3788 screens 57% overvalued. Compare with BHP Group →

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). "China Hanking Holdings Ltd Fair Value". https://www.fairvalue-calculator.com/stock/3788

Peer Group

Other Industrial Metals & Mining · 480 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 47 · Above median
Fair Value upside −57% · Below median
Return on equity (TTM) 10% · Top 25%
Return on assets 5% · Top 25%
Net margin (TTM) 7% · Top 25%
Operating margin (TTM) 11% · Above median
Revenue growth -5% · Below median
Dividend yield (TTM) 0.7% · Below median
Debt / equity 0.07× · Lower than median

Valuation Multiples vs Other Industrial Metals & Mining median · lower = cheaper

P/E (TTM) 22.2× · Pricier than median
P/B 2.95× · Pricier than median
P/S (TTM) 2.12× · Cheaper than median
EV/EBITDA 9.9× · Pricier than median

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 0 · sector 0
FUTURE 0 · sector 24
PAST 40 · sector 0
HEALTH 97 · sector 96
DIVIDEND 14 · sector 38

VALUE 0: the price sits above our fair-value range.

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 Other Industrial Metals & Mining stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
BHP Group BHPN 1,425 MXN 745.46 MXN -48%
Rio Tinto Group RIO A$179.43 A$81.76 -54%
Grupo México, S.A. GMEXICOB 222.38 MXN 172.99 MXN -22%
Vale S.A VALEN 250.00 MXN 139.41 MXN -44%
Saudi Arabian Mining Company 1211 58.05 SAR 33.87 SAR -42%
CMOC Group 603993 ¥19.00 ¥19.80 +4%
China Tungsten And Hightech Materials Co 000657 ¥70.43 ¥9.55 -86%
Hindustan Zinc Limited HINDZINC ₹584.60 ₹501.98 -14%
China Northern Rare Earth (Group) High-Tech Co 600111 ¥41.02 ¥10.59 -74%
Boliden AB BOL kr 527.80 kr 461.48 -13%

Compare China Hanking Holdings Ltd with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials 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 China Hanking Holdings Ltd (3788) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of HK$1.39 versus a price of HK$3.25, about −57% (overvalued).
What is the fair value of 3788?
Our model-based fair value for China Hanking Holdings Ltd is HK$1.39 (as of Aug 13, 2026), built from audited fundamentals. The current price is HK$3.25.
What is the quality score of 3788?
China Hanking Holdings Ltd has a Quality Score of 47/100. 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 China Hanking Holdings Ltd (3788)?
China Hanking Holdings Ltd reported trailing-twelve-month revenue of about HK$2.6B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 3788?
The net profit margin of China Hanking Holdings Ltd is about 6.7%, meaning it keeps roughly 6.7% of revenue as net income. Based on the latest reported figures.

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 China Hanking Holdings 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.