EN DE

Chi Kan Holdings Ltd (9913) Fair Value & Analysis

Industrials · HK · Market cap HK$2.3B

CK Chi Kan Holdings Ltd 9913 · HK
PriceHK$2.33
Fair ValueHK$0.7700
Upside-67.0%
Quality66/100
Watch Chi Kan Holdings Ltd for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Loss-making · -6.7% net margin
generates free cash flow
Ranks above peers (7/11)
Narrow moat 29/100
Evidence: Medium Range HK$0.5900 – HK$0.9700 Share as image

Fair value as of: Aug 13, 2026

From 13 valuation models · updated 3 days ago

Share price +2.6% over the past month.

A solid business, but screening 67% 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$0.9700). The favourable scenario is already priced in.
  • Solid but not exceptional quality (66/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

HK$3.65 HK$2.04 Fair Value HK$0.7700 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$2.04 – HK$3.65 · fair‑value band HK$0.5900 – HK$0.9700 · the HK$2.33 price screens above the HK$0.7700 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

Chi Kan Holdings Ltd (9913) currently trades at HK$2.33, while our model-based Fair Value estimate is HK$0.7700, implying the stock looks roughly 67.0% overvalued today. The Quality Score stands at 66/100 (solid 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: medium).

Over the trailing twelve months, Chi Kan Holdings Ltd generated revenue of HK$1.0B at a net margin of -6.7%. Revenue grew 18.6% year over year. It earns a return on equity of 4.0%. The balance sheet holds a net cash position of HK$216M. Fundamentals as of Aug 13, 2026

Our scenario range runs from HK$0.5900 (bear case) to HK$0.9700 (bull case); at HK$2.33, 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 13% below its 52-week high and 8% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -34% fair-value upside, at -67%, 9913 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
Growth DCF HK$0.4500 HK$0.5300 HK$0.6600 72
Rev-Margin DCF HK$0.6600 HK$0.9300 HK$1.26 67
ROIC Compounder HK$0.5400 HK$0.6000 HK$0.6700 67
All 13 models by family
DCF Models
FCF DCF HK$0.4400 HK$0.5200 HK$0.6700 38
5Y Revenue Exit HK$0.6600 HK$0.9300 HK$1.31 39
5Y EBITDA Exit HK$0.6700 HK$0.9400 HK$1.30 41
10Y Revenue Exit HK$0.5500 HK$0.7400 HK$0.9400 36
10Y EBITDA Exit HK$0.5700 HK$0.7500 HK$0.9400 37
Earnings-Based
EPV HK$0.5400 HK$0.5900 HK$0.6300 59
Multiples
EV/EBIT HK$1.12 HK$1.42 HK$1.72 53
EV/EBITDA HK$0.9200 HK$1.16 HK$1.39 54
EV/Revenue HK$0.8600 HK$1.14 HK$1.41 43
Asset-Based
NCAV (Graham) HK$0.2000 HK$0.2700 HK$0.4000 50
Growth DCF
Growth DCF HK$0.4500 HK$0.5300 HK$0.6600 72
Rev-Margin DCF HK$0.6600 HK$0.9300 HK$1.26 67
Economic Profit
ROIC Compounder HK$0.5400 HK$0.6000 HK$0.6700 67

Widest divergence: Multiples (HK$1.16) versus Asset-Based (HK$0.2700). Highest evidence: Growth DCF (72).

Notify me when 9913 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$1.0B
Revenue growth (YoY) +18.6%
Net margin -6.7%
Return on equity 4.0%
Free cash flow HK$23.9M FY2025
Operating margin 8.0%
More key figures
EPS (TTM) HK$-0.0400
EPS growth (YoY) -15.7%
Net cash HK$216M FY2026

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

Quality Score breakdown

Overall quality 66/100

Of which business quality 66 · Market factors (momentum, volatility) 52

Profitability 40
Margins and returns on capital today
Quality Growth 38
Are margins and returns improving?
Cashflow 49
Earnings quality: real cash, not paper profit
Fin. Strength 100
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 94
Calm price path (market factor)
Momentum 37
Price trend over the last 3–12 months (market factor)
52W Momentum 29
Distance to the 52-week high (market factor)
Net Issuance 83
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

Chi Kan Holdings Limited, an investment holding company, engages in the provision of formwork and other construction services in the People's Republic of China and Hong Kong. It provides formwork services, including timber and plywood conventional formwork, and aluminum and steel prefabricated framework. The company also engages in the e-commerce business.

Full company description

Chi Kan Holdings Limited, an investment holding company, engages in the provision of formwork and other construction services in the People's Republic of China and Hong Kong. It provides formwork services, including timber and plywood conventional formwork, and aluminum and steel prefabricated framework. The company also engages in the e-commerce business. Chi Kan Holdings Limited was formerly known as Chi Kan Woodworks Company Limited. The company was founded in 1989 and is based in Cheung Sha Wan, Hong Kong.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Chi Kan Holdings Ltd reported revenue of HK$1.0B in FY2026 versus HK$1.6B in FY2022, a compound −10.3%/yr. Reported net income was −HK$68.6M in FY2026.

Growth Quality 62/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2026)
HK$1.0B
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.
−3.5%
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.
+15.6%
Avg. growth/yr (8Y) 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.
+4.6%
Revenue −10.3%/yr
FY22 HK$1.6B
FY23 HK$1.6B
FY24 HK$1.5B
FY25 HK$1.4B
FY26 HK$1.0B
Net income
FY22 HK$38.8M
FY23 HK$53.5M
FY24 HK$28.1M
FY25 −HK$7.7M
FY26 −HK$68.6M

9913 screens 67% 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). "Chi Kan Holdings Ltd Fair Value". https://www.fairvalue-calculator.com/stock/9913

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 66 · Top 25%
Fair Value upside −67% · Bottom 25%
Return on equity (TTM) 4% · Below median
Return on assets 9% · Top 25%
Net margin (TTM) -7% · Bottom 25%
Operating margin (TTM) 8% · Above median
Revenue growth 19% · Above median

Valuation Multiples vs Engineering & Construction median · lower = cheaper

P/B 0.74× · Cheaper than median
P/S (TTM) 0.29× · Cheaper than median
P/FCF 12.3× · Pricier than 75% of peers
EV/EBITDA 1.1× · 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 93 · sector 15
PAST 16 · 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 Chi Kan 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 Chi Kan Holdings Ltd (9913) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of HK$0.7700 versus a price of HK$2.33, about −67% (overvalued).
What is the fair value of 9913?
Our model-based fair value for Chi Kan Holdings Ltd is HK$0.7700 (as of Aug 13, 2026), built from audited fundamentals. The current price is HK$2.33.
What is the quality score of 9913?
Chi Kan Holdings Ltd has a Quality Score of 66/100. 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 Chi Kan Holdings Ltd (9913)?
Chi Kan Holdings Ltd reported trailing-twelve-month revenue of about HK$1.0B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 9913?
The net profit margin of Chi Kan Holdings Ltd is about -6.7%, 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 Chi Kan 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.