Li Ning

Premium Product Focus And Digital Channels Will Build Future Success

AnalystConsensusTarget

Not Invested

Consensus Narrative from 29 Analysts

Published

22 Jun 25

Updated

14 Aug 25

AnalystConsensusTarget's Fair Value

HK$18.67

3.7% undervalued

14 Aug

HK$17.98

37.3%

9.3%

Author's Valuation

HK$18.7

3.7% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates0

AnalystConsensusTarget Fair Value

HK$18.7

3.7% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

3.88%

Luxury revenue growth rate

0.27%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

8.78%

Calculation

CN¥3.25b

Earnings '28

17.43x

PE Ratio '28

CN¥56.68b

Market Cap '28

CN¥56.68b

Market Cap '28

2.58b

No. shares '28

CN¥21.98

Share Price '28

CN¥21.98 Share Price '28

Discounted to 2025 @ 8.81% p.a.

CN¥17.06

Fair Value '25

CN¥17.06 Fair Value '25

Converted to HKD @ 1.0946 CNY/HKD Exchange Rate

HK$18.67

Fair Value '25