EN DE

Dadi International Group Ltd (8130) Fair Value & Analysis

Communication Services · HK · Market cap HK$36.4M

DI Dadi International Group Ltd 8130 · HK
PriceHK$0.0100
Fair ValueHK$0.0120
Upside+20.0%
Quality50/100
Watch Dadi International Group Ltd for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 0.0% net margin
Negative equity (buybacks among others) · generates free cash flow
Trails peers (3/10)
Narrow moat 1/100
Evidence: Low Range HK$0.0110 – HK$0.0130 Share as image

Fair value as of: Aug 13, 2026

From 6 valuation models · updated 3 days ago

A solid business, screening 20% 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 price is below even our cautious bear case (HK$0.0110). The market is more pessimistic than our downside scenario.
  • Solid quality (50/100) at a price below fair value, the discount is the argument here, not the business quality.
  • Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

HK$0.0880 HK$0.0100 Fair Value HK$0.0120 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$0.0100 – HK$0.0880 · fair‑value band HK$0.0110 – HK$0.0130 · the HK$0.0100 price screens below the HK$0.0120 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

Dadi International Group Ltd (8130) currently trades at HK$0.0100, while our model-based Fair Value estimate is HK$0.0120, implying the stock looks roughly 20.0% undervalued today. The Quality Score stands at 50/100 (solid quality), in the Communication Services 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: low), always confirm before acting.

Trailing-twelve-month revenue stands at HK$15.6M. Revenue declined 29.7% year over year. Net debt stands at HK$572M. Fundamentals as of Aug 13, 2026

Our scenario range runs from HK$0.0110 (bear case) to HK$0.0130 (bull case); at HK$0.0100, 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 near its 52-week high, currently above its 200-day average. For context, the median of 10 Communication Services peers we cover trades at 9% fair-value upside, at 20%, 8130 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
Growth DCF HK$0.0200 HK$0.0200 HK$0.0400 80
Rev-Margin DCF HK$0.0200 HK$0.0300 HK$0.0500 74
EV/Revenue HK$0.0100 HK$0.0200 HK$0.0200 43
All 6 models by family
DCF Models
FCF DCF HK$0.0200 HK$0.0200 HK$0.0400 38
5Y Revenue Exit HK$0.0200 HK$0.0200 HK$0.0400 39
10Y Revenue Exit HK$0.0200 HK$0.0300 HK$0.0400 36
Multiples
EV/Revenue HK$0.0100 HK$0.0200 HK$0.0200 43
Growth DCF
Growth DCF HK$0.0200 HK$0.0200 HK$0.0400 80
Rev-Margin DCF HK$0.0200 HK$0.0300 HK$0.0500 74

Widest divergence: DCF Models (HK$0.0200) versus DCF Models (HK$0.0200). Highest evidence: Growth DCF (80).

Notify me when 8130 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$15.6M
Revenue growth (YoY) -29.7%
Free cash flow HK$4.1M FY2024
Operating margin -110%
EPS growth (YoY) +214%
Net debt HK$572M FY2024

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

Quality Score breakdown

Overall quality 50/100

Of which business quality 49 · Market factors (momentum, volatility) 56

Profitability 1
Margins and returns on capital today
Quality Growth 68
Are margins and returns improving?
Cashflow 86
Earnings quality: real cash, not paper profit
Fin. Strength 2
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 100
Calm price path (market factor)
Momentum 40
Price trend over the last 3–12 months (market factor)
52W Momentum 33
Distance to the 52-week high (market factor)
Net Issuance 79
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

Dadi International Group Limited, an investment holding company, engages in publication, purchase, and distribution of books in the People's Republic of China, Hong Kong, and Japan.

Full company description

Dadi International Group Limited, an investment holding company, engages in publication, purchase, and distribution of books in the People's Republic of China, Hong Kong, and Japan. It operates through Advertising and Media Related Services; Financial Leasing and Other Financial Services; Publication, Purchase, and Distribution of Books; Environmental Consultancy Services; Healthcare Products segments. The company also designs, produces, and acts as agency and placement of advertisements, information consulting, and marketing planning services; and offers financial leasing and services. In addition, it provides environmental consultancy services; and sale of healthcare products. The company was formerly known as Zhi Cheng Holdings Limited and changed its name to Dadi International Group Limited in May 2019. Dadi International Group Limited was founded in 1996 and is headquartered in Wan Chai, Hong Kong.

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

Revenue & earnings trend

FY2020 – FY2024 · reported fiscal years

Dadi International Group Ltd reported revenue of HK$19.5M in FY2024 versus HK$1.2B in FY2020, a compound −64.5%/yr. Reported net income was −HK$58.4M in FY2024.

Growth Quality 15/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2024)
HK$19.5M
Latest YoY
−46.5%
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.
−68.3%
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.
−28.9%
Avg. growth/yr (21Y) 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.
−4.9%
Revenue −64.5%/yr
FY20 HK$1.2B
FY21 HK$616M
FY22 HK$38.0M
FY23 HK$36.5M
FY24 HK$19.5M
Net income
FY20 HK$34.6M
FY21 −HK$153M
FY22 −HK$218M
FY23 −HK$287M
FY24 −HK$58.4M

Watch 8130: 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). "Dadi International Group Ltd Fair Value". https://www.fairvalue-calculator.com/stock/8130

Peer Group

Publishing · 112 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 50 · Below median
Fair Value upside +0% · Below median
Return on assets -2% · Bottom 25%
Net margin (TTM) 0% · Below median
Operating margin (TTM) -110% · Bottom 25%
Revenue growth -30% · Bottom 25%

Valuation Multiples vs Publishing median · lower = cheaper

P/S (TTM) 0.30× · Cheaper than 75% of peers
P/FCF 1.1× · Cheaper 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 33 · sector 39
FUTURE 0 · sector 0
PAST 0 · sector 20
HEALTH 100 · sector 100
DIVIDEND 0 · sector 57

PAST 0: with negative equity (buybacks among others) return on equity is not meaningfully computable.

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

Compare Dadi International Group Ltd with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Communication Services 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 Dadi International Group Ltd (8130) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of HK$0.0120 versus a price of HK$0.0100, about +20% (undervalued).
What is the fair value of 8130?
Our model-based fair value for Dadi International Group Ltd is HK$0.0120 (as of Aug 13, 2026), built from audited fundamentals. The current price is HK$0.0100.
What is the quality score of 8130?
Dadi International Group Ltd has a Quality Score of 50/100. 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 Dadi International Group Ltd (8130)?
Dadi International Group Ltd reported trailing-twelve-month revenue of about HK$15.6M (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 8130?
The net profit margin of Dadi International Group Ltd is about 0.0%, meaning it keeps roughly 0.0% 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 Dadi International Group 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.