Three's Company Media Group Co Ltd (605168) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Three's Company Media Group Co Ltd stock ¥38.90, price ¥41.60, that is 6.5% below the price, quality 59 out of 100. Rating: fairly valued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
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. As of Nov 8, 2026.
How to read this chart
60‑month range ¥22.59 – ¥115.09 · fair‑value band ¥27.23 – ¥50.56 · the ¥41.60 price screens above the ¥38.90 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow Three's Company Media Group Co in your weekly email
Every Wednesday you see whether Three's Company Media Group Co 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.
Three's Company Future Technology Group Co., Ltd. operates as an integrated marketing services company in China. The company's services include full-process planning, creative, execution, and communication services in areas such as full-case digital marketing and scenario marketing.
Show moreShow less
It operates through four business divisions including marketing, industrial investment, architectural technology, and smart technology.
Its marketing services include strategy and creativity, public relations activities, conference services, exhibition, traditional media, creative design, integrated marketing planning, effectiveness evaluation, insight analysis, insight analysis, public opinion marketing, roadshow, sports competition, culture and entertainment, local promotion show, press conferences, forums and summits, exchange and training sessions, recruitment presentations standard booths, custom-built booths, exhibition equipment, television media, major transportation media, urban transportation media, urban landmark media, commercial district media, community media, building media, and campus media.
Additionally, it operates as a construction industry company specializing in integrating construction, construction supply chain, decoration and renovation, municipal engineering construction, integrated temporary construction, corporate identity and safety protection product production and installation, and construction support services.
It also offers sports lottery services and also develops an AI-powered smart sports event information platform. The company was formerly known as Three's Company Media Group Co., Ltd. and changed its name to Three's Company Future Technology Group Co., Ltd. in April 2026.
The company was incorporated in 2003 and is based in Xi'an, China.
Stock analysis
Three's Company Media Group Co Ltd (605168) currently trades at ¥41.60, while our model-based Fair Value estimate is ¥38.90, so the stock looks roughly fairly valued today (gap 7.0%).
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of ¥42.06 per share, and 8 of the 26 models we run sit above the ¥41.60 price.
Bear case: the Asset-Based group reads lowest at ¥7.69, and 18 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: ¥27.23 (bear) to ¥50.56 (bull), the price of ¥41.60 sits inside 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 59/100 (solid quality), in the Communication Services sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Three's Company Media Group Co Ltd reported revenue of 3.7B CNY in FY2025 versus 3.6B CNY in FY2021, a compound +0.6%/yr. Reported net income was 190M CNY in FY2025, compounding −21.7%/yr from FY2021.
Key figures
Market cap 8.8B CNY (≈ $1.3B) Small · P/E ratio 70.5 · P/S ratio 2.20 · EPS (TTM) ¥0.5900 · Dividend yield 1.7% · Net margin 3.1% · Return on equity 4.7% · Return on assets (EBIT) 10.9% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (low confidence).
What moves the price
The share trades about 34% below its 52-week high and 49% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at 10% fair-value upside, at −7%, 605168 screens richer than that median.
Fair Value models
Bear¥27.23Fair Value ¥38.90Bull¥50.56
Price ¥41.60 · Downside -6.5%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.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.Coverage ⓘCoverage = 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.
Best data coverage
FCF DCF¥33.43¥45.47¥80.6376
Growth DCF¥31.55¥47.46¥75.8175
EPV¥10.68¥11.52¥12.2174
All 26 models by family
DCF Models
FCF DCF¥33.43¥45.47¥80.6376
Owner Earnings¥20.17¥36.13¥64.0971
5Y Revenue Exit¥21.01¥29.76¥47.7669
5Y EBITDA Exit¥21.29¥30.33¥47.8772
5Y P/E Exit¥23.85¥42.68¥67.3367
10Y Revenue Exit¥25.24¥41.80¥49.7365
10Y EBITDA Exit¥25.74¥42.32¥68.1165
10Y P/E Exit¥27.34¥47.02¥77.1260
Earnings-Based
Graham-Dodd¥6.13¥42.73¥59.9661
Lynch FV¥17.92¥25.60¥33.2759
PEG = 1.0¥17.92¥25.60¥33.2755
EPV¥10.68¥11.52¥12.2174
Dividend Discount
Gordon GGM¥5.62¥9.45¥12.3166
DDM Multi-Stage¥5.62¥8.95¥10.1765
Multiples
P/E Multiple¥14.87¥19.82¥24.7863
P/S Multiple¥11.49¥15.32¥19.1558
P/B Multiple¥33.88¥45.18¥56.4755
EV/EBIT¥12.53¥16.84¥21.1566
EV/EBITDA¥10.54¥14.19¥17.8367
EV/Revenue¥9.41¥13.61¥17.8153
Asset-Based
NCAV (Graham)¥5.07¥7.69¥9.6154
Growth DCF
Growth DCF¥31.55¥47.46¥75.8175
Rev-Margin DCF¥21.64¥33.54¥56.7568
Economic Profit
Residual Income¥9.59¥9.86¥10.5074
ROIC Compounder¥10.68¥11.52¥12.2170
Growth Earnings
Growth-Adj P/E¥22.68¥32.40¥42.1265
The fair value above starts from this blend and is adjusted for dilution from new shares.
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.90/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
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.
+5.6%
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.
+20.9%
Revenue growth 12 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.
+40.8%
’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.
−5.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year−7.5%
Dividend (yield on the price)1.7%
Per share before 2022divided by the spin-off factor 1.4476
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.−7.5% vs 11.0%, 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.15% → 6%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more 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).
+12.8%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (China: IMF forecast 1.7% a year to 2030, 1.4% from 2016 to 2025) that is about +10.9% a year for the price.
Compare Three's Company Media Group Co Ltd with another stock
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.Advertising Agencies · 170 stocks
Beats the industry median on 7/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score59 · Above median
Fair Value upside−6.5% · Below median
Profitability
Return on equity (12 months)4.7% · Above median
Return on assets4.6% · Top 25%
Net margin (12 months)3.1% · Above median
Operating margin (12 months)10.1% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)9.3% · Above median
Dividend yield (12 months)1.7% · Below median
Balance sheet
Debt / equity0.02× · Below median
Valuation Multiplesvs Advertising Agencies median · lower = cheaper
P/E (12 months)70.5× · Priciest 25%
P/B3.22× · Priciest 25%
P/S (12 months)2.20× · Priciest 25%
Price / free cash flow (fiscal year)17.4× · Pricier than median
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). "Three's Company Media Group Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/605168
Frequently asked questions
Is Three's Company Media Group Co Ltd (605168) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of ¥38.90 versus a price of ¥41.60, about 7% lower (fairly valued).
What is the fair value of 605168?
Our model-based fair value for Three's Company Media Group Co Ltd is ¥38.90 (as of Nov 8, 2026), built from audited fundamentals. The current price: ¥41.60.
What is the quality score of 605168?
Three's Company Media Group Co Ltd has a Quality Score of 59/100. 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 Three's Company Media Group Co Ltd (605168)?
Our model-based price target is the fair value of ¥38.90 (as of Nov 8, 2026) from 26 valuation models. Cautious scenario ¥27.23, optimistic scenario ¥50.56. It is a calculation from audited fundamentals, not an analyst target.
What is the Three's Company Media Group Co Ltd stock forecast for 2026?
Our models put fair value at ¥38.90, about 7% lower versus a price of ¥41.60 (fairly valued). Cautious scenario ¥27.23, optimistic scenario ¥50.56. The calculation is refreshed regularly with new filings.
What is the revenue of Three's Company Media Group Co Ltd (605168)?
Three's Company Media Group Co Ltd reported trailing-twelve-month revenue of about 4.0B CNY (latest available figure, as of Nov 8, 2026).
Does Three's Company Media Group Co Ltd pay a dividend?
Three's Company Media Group Co Ltd currently shows a dividend yield of 1.73% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Three's Company Media Group Co Ltd (605168) and when is the ex-dividend date?
Three's Company Media Group Co Ltd pays a dividend of ¥0.72 per share a year, a dividend yield of 1.7%. The last ex-dividend date was May 26, 2026. The payout ratio is 122% of earnings. Free cash flow covers the dividend 3.33 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into Three's Company Media Group Co Ltd (605168)?
For today's price to be fair in a discounted-cash-flow model, Three's Company Media Group Co Ltd would have to grow free cash flow by +12.8 % per year for five years (discount rate 12.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +5.5 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of 605168 use?
Our models discount Three's Company Media Group Co Ltd at 12.4 %: a base by market capitalisation (small), damped by beta 1.17, country premium for China. 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 Three's Company Media Group Co Ltd that is +12.8 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.4 %) and the same formula as our fair value.
How much growth has Three's Company Media Group Co Ltd (605168) delivered so far?
Over the past 5 years revenue at Three's Company Media Group Co Ltd grew +5.5 % a year. The price currently implies free-cash-flow growth of +12.8 % per 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 Three's Company Media Group Co Ltd (605168) growing?
The median revenue growth in the sector is +3.8 % a year. That is the yardstick for the growth priced into Three's Company Media Group Co Ltd (+12.8 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Three's Company Media Group Co Ltd (605168)?
The free-cash-flow yield on the price is 5.76 %: that much free cash flow Three's Company Media Group Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (12.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Three's Company Media Group Co Ltd (605168)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Three's Company Media Group Co Ltd it is ¥38.90 per share (as of Nov 8, 2026), against a price of ¥41.60. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Three's Company Media Group Co Ltd stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 605168 trades above its calculated fair value: price ¥41.60, fair value ¥38.90, a gap of about −7% (fairly valued). 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 605168?
No. The price is what the market pays today (¥41.60); the fair value is what the company's own numbers justify (¥38.90). For Three's Company Media Group Co Ltd the two are ¥2.70 per share apart. That gap is exactly why we show both numbers side by side.
How much is Three's Company Media Group Co Ltd worth?
The market values Three's Company Media Group Co Ltd at about 8.8B CNY (market capitalisation, as of Nov 8, 2026). Per share that is ¥41.60; our models calculate a fair value of ¥38.90 per share.
What do the bullish and bearish scenarios say about 605168?
Our models span a range for Three's Company Media Group Co Ltd: cautious scenario ¥27.23, base ¥38.90, optimistic ¥50.56 per share (as of Nov 8, 2026, price ¥41.60). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 605168?
Three's Company Media Group Co Ltd trades at a price-to-earnings ratio of 70.5 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥38.90 is built from several models across several years. Other multiples: P/B 3.2, P/S 2.2, EV/EBITDA 31.3.
How solid is the balance sheet of Three's Company Media Group Co Ltd (605168)?
Balance-sheet figures for Three's Company Media Group Co Ltd (as of Nov 8, 2026): return on equity 4.7%, debt of 0.02 per unit of equity. They feed the Quality Score of 59/100, which measures business quality independently of the share price.
How far is 605168 from its 52-week high?
Three's Company Media Group Co Ltd trades at ¥41.60, about 34% below its 52-week high of ¥62.79 and 49% above the low of ¥27.94 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of ¥38.90 is for.
Which stocks are comparable to Three's Company Media Group Co Ltd?
From the same area (Communication Services) we also value AppLovin Corporation, Publicis Groupe S.A, Omnicom Group, Focus Media Information Technology Co, 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 Three's Company Media Group Co Ltd stock attractive at the current price?
The data as of Nov 8, 2026: price ¥41.60, calculated fair value ¥38.90 (−7%), Quality Score 59/100, 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 605168 calculated?
We run Three's Company Media Group Co Ltd through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of ¥38.90 builds on their evidence-weighted average, 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 13.0% above its aggregate fair value. Three's Company Media Group Co 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 Three's Company Media Group Co Ltd (605168)?
The closing price on Nov 6, 2026 was ¥41.60. Our model-based fair value is ¥38.90, about 7% lower (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Three's Company Media Group Co Ltd right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range (¥27.23 to ¥50.56) leaves room in how you read the outcome.
Where does the earnings growth of Three's Company Media Group Co Ltd (605168) come from?
Earnings per share at Three's Company Media Group Co Ltd grew +23.5 % a year from 2013 to 2024. Broken into its drivers: revenue per share +29.5 %, EBIT margin −5.9 %, tax rate +2.5 %, residual (interest, one-offs) −1.2 %. 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 Three's Company Media Group Co Ltd
How large is the market capitalisation of Three's Company Media Group Co Ltd (605168)?
The market capitalisation of Three's Company Media Group Co Ltd is 8.8B CNY (≈ $1.3B). 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 Three's Company Media Group Co Ltd (605168)?
The price-to-sales ratio of Three's Company Media Group Co Ltd is 2.20 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Three's Company Media Group Co Ltd (605168)?
Earnings per share at Three's Company Media Group Co Ltd are ¥0.5900 (price ÷ EPS = P/E 70.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Three's Company Media Group Co Ltd (605168)?
The dividend yield of Three's Company Media Group Co Ltd is 1.7% (payout 122%). 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 Three's Company Media Group Co Ltd (605168)?
The net margin of Three's Company Media Group Co Ltd is 3.1% (last twelve months). 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 Three's Company Media Group Co Ltd (605168)?
The return on equity (ROE) of Three's Company Media Group Co Ltd is 4.7% (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 Three's Company Media Group Co Ltd (605168)?
On an EBIT basis the return on assets of Three's Company Media Group Co Ltd is 10.9% (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 Three's Company Media Group Co Ltd (605168)?
The operating margin of Three's Company Media Group Co Ltd is 10.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Three's Company Media Group Co Ltd (605168)?
Revenue at Three's Company Media Group Co Ltd is growing +9.3% versus a year earlier (3y avg −13.5%). 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 Three's Company Media Group Co Ltd (605168)?
Earnings per share at Three's Company Media Group Co Ltd are growing −0.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Three's Company Media Group Co Ltd (605168) carry?
The net debt of Three's Company Media Group Co Ltd is 81.8M CNY (fiscal year 2024, ≈ 0.2 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 Three's Company Media Group Co Ltd in the live analysis
One click puts Three's Company Media Group Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 8, 2026