EN DE

GME Group Holdings Ltd (8188) Fair Value & Analysis

Industrials · HK · Market cap HK$577M

GG GME Group Holdings Ltd 8188 · HK
PriceHK$1.23
Fair ValueHK$3.11
Upside+153.9%
Quality57/100
Watch GME Group Holdings Ltd for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 9.3% net margin
Low debt · generates free cash flow
7.56% dividend yield
Ranks above peers (11/14)
Wide moat 69/100
Evidence: High Range HK$1.51 – HK$6.97 Share as image

Fair value as of: Aug 13, 2026

From 25 valuation models · updated 3 days ago

Share price −4.3% over the past month.

A solid business, screening 154% 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$1.51). The market is more pessimistic than our downside scenario.
  • The model range is unusually wide (HK$1.51 to HK$6.97). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid quality (57/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

HK$1.37 HK$0.0415 Fair Value HK$3.11 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$0.0415 – HK$1.37 · fair‑value band HK$1.51 – HK$6.97 · the HK$1.23 price screens below the HK$3.11 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

GME Group Holdings Ltd (8188) currently trades at HK$1.23, while our model-based Fair Value estimate is HK$3.11, implying the stock looks roughly 153.9% undervalued today. The Quality Score stands at 57/100 (solid quality), in the Industrials 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: high), always confirm before acting.

Over the trailing twelve months, GME Group Holdings Ltd generated revenue of HK$941M at a net margin of 9.3%. Revenue grew 56.9% year over year. It earns a return on equity of 45.8%. Net debt stands at HK$69.1M. Fundamentals as of Aug 13, 2026

Our scenario range runs from HK$1.51 (bear case) to HK$6.97 (bull case); at HK$1.23, 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 about 13% below its 52-week high and 56% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -34% fair-value upside, at 154%, 8188 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$0.1300 HK$0.2000 HK$0.3000 80
Residual Income HK$1.10 HK$1.48 HK$10.34 76
ROIC Compounder HK$1.82 HK$2.54 HK$3.39 72
All 25 models by family
DCF Models
FCF DCF HK$0.1400 HK$0.1800 HK$0.3100 38
Owner Earnings HK$2.49 HK$5.11 HK$9.97 31
5Y Revenue Exit HK$1.54 HK$3.05 HK$6.23 39
5Y EBITDA Exit HK$1.73 HK$3.42 HK$6.76 41
5Y P/E Exit HK$2.07 HK$5.19 HK$9.56 38
10Y Revenue Exit HK$1.00 HK$3.01 HK$4.55 36
10Y EBITDA Exit HK$1.20 HK$3.37 HK$7.39 37
10Y P/E Exit HK$1.42 HK$4.03 HK$8.54 35
Earnings-Based
Graham-Dodd HK$1.24 HK$8.68 HK$12.18 54
Lynch FV HK$4.11 HK$5.87 HK$7.63 50
PEG = 1.0 HK$4.11 HK$5.87 HK$7.63 46
EPV HK$1.49 HK$1.68 HK$1.85 59
Dividend Discount
Gordon GGM HK$0.7000 HK$1.27 HK$1.75 70
DDM Multi-Stage HK$0.7000 HK$1.16 HK$1.36 61
Multiples
P/E Multiple HK$2.88 HK$3.84 HK$4.80 63
P/S Multiple HK$2.33 HK$3.11 HK$3.89 58
P/B Multiple HK$1.48 HK$1.98 HK$2.47 55
EV/EBIT HK$2.83 HK$3.75 HK$4.68 53
EV/EBITDA HK$2.44 HK$3.24 HK$4.04 54
EV/Revenue HK$2.03 HK$2.88 HK$3.73 43
Asset-Based
NCAV (Graham) HK$0.2200 HK$0.2900 HK$0.4400 50
Growth DCF
Growth DCF HK$0.1300 HK$0.2000 HK$0.3000 80
Economic Profit
Residual Income HK$1.10 HK$1.48 HK$10.34 76
ROIC Compounder HK$1.82 HK$2.54 HK$3.39 72
Growth Earnings
Growth-Adj P/E HK$5.46 HK$7.80 HK$10.14 68

Widest divergence: Growth Earnings (HK$7.80) versus Growth DCF (HK$0.2000). Highest evidence: Growth DCF (80).

Notify me when 8188 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$941M
Revenue growth (YoY) +56.9%
Net margin 9.3%
Return on equity 45.8%
Free cash flow HK$3.3M FY2025
P/E ratio 6.7 as of Jul 3, 2026
More key figures
Operating margin 8.5%
EPS (TTM) HK$0.1100
Dividend yield 7.6%
EPS growth (YoY) +15.5%
Net debt HK$69.1M FY2025

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

Quality Score breakdown

Overall quality 57/100

Of which business quality 56 · Market factors (momentum, volatility) 71

Profitability 84
Margins and returns on capital today
Quality Growth 35
Are margins and returns improving?
Cashflow 9
Earnings quality: real cash, not paper profit
Fin. Strength 77
Balance sheet, leverage, solvency risk
Investment 33
Disciplined investing over empire-building
Low Volatility 80
Calm price path (market factor)
Momentum 63
Price trend over the last 3–12 months (market factor)
52W Momentum 74
Distance to the 52-week high (market factor)
Net Issuance 93
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

GME Group Holdings Limited, an investment holding company, engages in the provision of underground construction services in Hong Kong.

Full company description

GME Group Holdings Limited, an investment holding company, engages in the provision of underground construction services in Hong Kong. It provides tunnel construction services including excavation, shotcreting, shutter design and fabrication, and tunnel lining services, as well as shafts, advanced, and structural works; utility construction comprising construction and refurbishment of underground public utility works, such as road and drainage works; and other services comprising structural works and construction of service buildings and support structures. The company primarily serves main contractors in public sector infrastructure projects. GME Group Holdings Limited was founded in 1994 and is headquartered in Wan Chai, Hong Kong.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

GME Group Holdings Ltd reported revenue of HK$941M in FY2025 versus HK$444M in FY2021, a compound +20.7%/yr. Reported net income was HK$87.3M in FY2025, compounding +70.0%/yr from FY2021.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
HK$941M
Latest YoY
+15.4%
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.
+28.8%
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.
+47.5%
Avg. growth/yr (11Y) 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.
+23.3%
Revenue +20.7%/yr
FY21 HK$444M
FY22 HK$441M
FY23 HK$550M
FY24 HK$815M
FY25 HK$941M
Net income +70.0%/yr
FY21 HK$10.5M
FY22 HK$5.8M
FY23 HK$61.5M
FY24 HK$86.2M
FY25 HK$87.3M
Character of growth · EPS growth decomposed (2014-2025) +19.7 % p.a.
Revenue per share +21.9 pp

of which total revenue +24.0 pp · buybacks/dilution −2.1 pp

EBIT margin −2.3 pp
Tax rate +0.4 pp
Residual (interest, one-offs) −0.3 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

Watch 8188: 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). "GME Group Holdings Ltd Fair Value". https://www.fairvalue-calculator.com/stock/8188

Peer Group

Engineering & Construction · 837 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 57 · Above median
Fair Value upside +154% · Top 25%
Return on equity (TTM) 46% · Top 25%
Return on assets 19% · Top 25%
Net margin (TTM) 9% · Top 25%
Operating margin (TTM) 8% · Above median
Revenue growth 57% · Top 25%
Dividend yield (TTM) 7.6% · Top 25%

Valuation Multiples vs Engineering & Construction median · lower = cheaper

P/E (TTM) 6.7× · Cheaper than 75% of peers
P/B 2.75× · Pricier than 75% of peers
P/S (TTM) 0.61× · Pricier than median
P/FCF 22.1× · Pricier than 75% of peers
EV/EBITDA 4.9× · 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 100 · sector 14
FUTURE 100 · sector 15
PAST 100 · sector 26
HEALTH 100 · sector 94
DIVIDEND 100 · sector 43

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

Stock Price Fair Value vs Fair Value
Larsen & Toubro Limited LT ₹4,020 ₹1,994 -50%
Samsung C&T Corporation 028260 357,500 KRW 261,411 KRW -27%
Hyundai Engineering & Construction Co 000720 113,700 KRW 61,453 KRW -46%
Samsung E&A Co 028050 49,300 KRW 43,624 KRW -12%
Rail Vikas Nigam Limited RVNL ₹230.00 ₹48.92 -79%
Daewoo Engineering & Construction Co 047040 18,400 KRW 6,507 KRW -65%
KEPCO Engineering & Construction Company 052690 99,800 KRW 19,346 KRW -81%
GS Engineering & Construction Corporation 006360 35,200 KRW 23,135 KRW -34%
DL E&C Co 375500 73,500 KRW 148,433 KRW +102%
KEPCO Plant Service & Engineering Co 051600 46,350 KRW 43,924 KRW -5%

Compare GME Group Holdings Ltd with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 GME Group Holdings Ltd (8188) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of HK$3.11 versus a price of HK$1.23, about +154% (undervalued).
What is the fair value of 8188?
Our model-based fair value for GME Group Holdings Ltd is HK$3.11 (as of Aug 13, 2026), built from audited fundamentals. The current price is HK$1.23.
What is the quality score of 8188?
GME Group Holdings Ltd has a Quality Score of 57/100. 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 GME Group Holdings Ltd (8188)?
GME Group Holdings Ltd reported trailing-twelve-month revenue of about HK$941M (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 8188?
The net profit margin of GME Group Holdings Ltd is about 9.3%, meaning it keeps roughly 9.3% of revenue as net income. Based on the latest reported figures.
Does GME Group Holdings Ltd pay a dividend?
GME Group Holdings Ltd currently shows a dividend yield of about 7.56% relative to its recent price (as of Aug 13, 2026).

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 GME Group 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.