EN DE

Grand Talents Group Holdings Ltd (8516) Fair Value & Analysis

Industrials · HK · Market cap HK$96.7M

GT Grand Talents Group Holdings Ltd 8516 · HK
PriceHK$1.81
Fair ValueHK$0.3995
Upside-77.9%
Quality24/100
Watch Grand Talents Group Holdings Ltd for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Loss-making · -9.3% net margin
negative free cash flow
Trails peers (3/9)
Narrow moat 0/100
Evidence: Low Range HK$0.2635 – HK$0.5015 Share as image

Fair value as of: Aug 13, 2026

From 1 valuation models · updated 3 days ago

Share price +8.4% over the past month.

Below-average quality, and screening another 78% 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$0.5015). The favourable scenario is already priced in.
  • Weak quality (24/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
  • A fairly wide model range (HK$0.2635 to HK$0.5015) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

HK$42.84 HK$0.5169 Fair Value HK$0.3995 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$0.5169 – HK$42.84 · fair‑value band HK$0.2635 – HK$0.5015 · the HK$1.81 price screens above the HK$0.3995 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

Grand Talents Group Holdings Ltd (8516) currently trades at HK$1.81, while our model-based Fair Value estimate is HK$0.3995, implying the stock looks roughly 77.9% overvalued today. The Quality Score stands at 24/100 (below-average quality), in the Industrials 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: low).

Over the trailing twelve months, Grand Talents Group Holdings Ltd generated revenue of HK$65.1M at a net margin of -9.3%. Revenue grew 250.8% year over year. It earns a return on equity of -33.7%. Net debt stands at HK$1.9M. Fundamentals as of Aug 13, 2026

Our scenario range runs from HK$0.2635 (bear case) to HK$0.5015 (bull case); at HK$1.81, 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 6% below its 52-week high and 250% 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 -78%, 8516 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
NCAV (Graham) HK$0.2500 HK$0.3300 HK$0.5000 50
All 1 models by family
Asset-Based
NCAV (Graham) HK$0.2500 HK$0.3300 HK$0.5000 50

Notify me when 8516 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$65.1M
Revenue growth (YoY) +251%
Net margin -9.3%
Return on equity -33.7%
Free cash flow −HK$5.0M FY2025
Operating margin -5.6%
More key figures
EPS (TTM) HK$-0.1100
EPS growth (YoY) -28.9%
Net debt HK$1.9M FY2026

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

Quality Score breakdown

Overall quality 24/100

Of which business quality 27 · Market factors (momentum, volatility) 84

Profitability 11
Margins and returns on capital today
Quality Growth 60
Are margins and returns improving?
Cashflow 7
Earnings quality: real cash, not paper profit
Fin. Strength 45
Balance sheet, leverage, solvency risk
Investment 57
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 99
Price trend over the last 3–12 months (market factor)
52W Momentum 96
Distance to the 52-week high (market factor)
Net Issuance 0
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

Zhong Ying International Group Limited, an investment holding company, engages in the provision of civil engineering construction works of road and highway related infrastructures in Hong Kong. The company operates through Civil Engineering Construction Works and Repair and Maintenance Works segments.

Full company description

Zhong Ying International Group Limited, an investment holding company, engages in the provision of civil engineering construction works of road and highway related infrastructures in Hong Kong. The company operates through Civil Engineering Construction Works and Repair and Maintenance Works segments. It also undertakes repair and maintenance works for structures of roads and highways, and other infrastructures, such as construction of pavilion, drainage systems, and seawall; and construction projects for barrier-free access facilities and drainage systems. The company was formerly known as Grand Talents Group Holdings Limited and change its name to Zhong Ying International Group Limited in January 2026. The company was founded in 2010 and is based in Kowloon, Hong Kong.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Grand Talents Group Holdings Ltd reported revenue of HK$65.1M in FY2026 versus HK$42.5M in FY2022, a compound +11.3%/yr. Reported net income was −HK$6.0M in FY2026.

Growth Quality 33/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2026)
HK$65.1M
Latest YoY
+85.2%
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.
+30.3%
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.
+9.1%
Avg. growth/yr (10Y) 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.
+2.1%
Revenue +11.3%/yr
FY22 HK$42.5M
FY23 HK$29.4M
FY24 HK$17.0M
FY25 HK$35.2M
FY26 HK$65.1M
Net income
FY22 −HK$20.4M
FY23 −HK$27.3M
FY24 −HK$15.1M
FY25 −HK$7.3M
FY26 −HK$6.0M

8516 screens 78% overvalued. Compare with Larsen & Toubro Limited →

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). "Grand Talents Group Holdings Ltd Fair Value". https://www.fairvalue-calculator.com/stock/8516

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 27 · Bottom 25%
Fair Value upside −78% · Bottom 25%
Return on assets -5% · Bottom 25%
Net margin (TTM) -9% · Bottom 25%
Operating margin (TTM) -6% · Bottom 25%
Revenue growth 251% · Top 25%

Valuation Multiples vs Engineering & Construction median · lower = cheaper

P/B 0.43× · Cheaper than 75% of peers
P/S (TTM) 0.19× · Cheaper than 75% of peers

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 14
FUTURE 100 · sector 15
PAST 0 · sector 26
HEALTH 0 · sector 94
DIVIDEND 0 · sector 43

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 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 Grand Talents 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 Grand Talents Group Holdings Ltd (8516) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of HK$0.3995 versus a price of HK$1.81, about −78% (overvalued).
What is the fair value of 8516?
Our model-based fair value for Grand Talents Group Holdings Ltd is HK$0.3995 (as of Aug 13, 2026), built from audited fundamentals. The current price is HK$1.81.
What is the quality score of 8516?
Grand Talents Group Holdings Ltd has a Quality Score of 24/100. 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 Grand Talents Group Holdings Ltd (8516)?
Grand Talents Group Holdings Ltd reported trailing-twelve-month revenue of about HK$65.1M (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 8516?
The net profit margin of Grand Talents Group Holdings Ltd is about -9.3%, meaning it is currently running at a net loss. 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 Grand Talents 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.