82318 (82318) Fair Value & Analysis

· Market cap HK$1.2T

8 82318 82318 · HK

PriceHK$45.32

Fair ValueHK$85.63

Upside+88.9%

Quality58/100

Watch 82318 for free — get notified when fair value or trend changes. Watch for free

Evidence: High Range HK$64.22 – HK$132.68

Fair value as of: Jul 3, 2026

From 26 valuation models · updated today

Share price −10.5% over the past month.

Price vs Fair Value (12 months)

12‑month range HK$41.18 – HK$62.86 · fair‑value band HK$64.22 – HK$132.68 · the HK$45.32 price screens below the HK$85.63 fair value. As of Jul 3, 2026.

✦ Which stocks are undervalued right now? Check free Discover now →

Analysis

82318 (82318) currently trades at HK$45.32, while our model-based Fair Value estimate is HK$85.63 — implying the stock looks roughly 88.9% undervalued today. We read business quality at 58/100 (solid quality). 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, 82318 generated revenue of HK$953B at a net margin of 13.9%. Revenue declined 3.3% year over year. It earns a return on equity of 11.3%. Net debt stands at HK$2.3T. Fundamentals as of Jul 3, 2026

Key figures & financial health

Revenue (TTM) HK$953B

Revenue growth (YoY) -3.3%

Net margin 13.9%

Return on equity 11.3%

Free cash flow HK$656B FY2025

Operating margin 49.0%

More key figures

EPS (TTM) HK$5.88

Dividend yield 6.1%

EPS growth (YoY) -13.2%

Net debt HK$2.3T FY2025

Figures from reported company fundamentals (EODHD) · as of Jul 3, 2026. TTM = trailing twelve months.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

82318 reported revenue of HK$1.0T in FY2025 versus HK$1.2T in FY2021, a compound −3.1%/yr. Reported net income was HK$131B in FY2025, compounding +6.6%/yr from FY2021.

Revenue −3.1%/yr

FY21 HK$1.2T

FY22 HK$915B

FY23 HK$907B

FY24 HK$964B

FY25 HK$1.0T

Net income +6.6%/yr

FY21 HK$102B

FY22 HK$111B

FY23 HK$85.7B

FY24 HK$127B

FY25 HK$131B

Is 82318 fairly valued? → Check now

Explore undervalued stocks

All undervalued stocks Technology Financial Services Healthcare Consumer Cyclical Consumer Defensive Communication Services Industrials Energy Basic Materials Real Estate Utilities Deeply Undervalued Stocks Undervalued Blue-Chip Stocks Undervalued Small-Cap Stocks

Frequently asked questions

Is 82318 (82318) undervalued?

As of Jul 3, 2026, our model estimates a fair value of HK$85.63 versus a price of HK$45.32 — about +89% (undervalued). Model-based estimate, not financial advice.

What is the fair value of 82318?

Our model-based fair value for 82318 is HK$85.63 (as of Jul 3, 2026), built from audited fundamentals. The current price is HK$45.32.

What is the quality score of 82318?

82318 has a Quality Score of 58/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.

What is the revenue of 82318 (82318)?

82318 reported trailing-twelve-month revenue of about HK$953B (latest available figure, as of Jul 3, 2026).

What is the net profit margin of 82318?

The net profit margin of 82318 is about 13.9%, meaning it keeps roughly 13.9% of revenue as net income. Based on the latest reported figures.

Does 82318 pay a dividend?

82318 currently shows a dividend yield of about 6.08% relative to its recent price (as of Jul 3, 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.

Educational research only · not financial advice · no buy/sell recommendation. Model-based estimates are not certainties; their reliability depends on data quality and assumptions.