Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Hong Kong
/
Consumer Durables
/
Li Ning
2331
Li Ning
China Demographics And Global Rivalry Will Crimp Profits
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 29 Analysts
Published
28 Jun 25
Updated
23 Jul 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
HK$12.01
38.6% overvalued
intrinsic discount
23 Jul
HK$16.65
Loading
1Y
19.3%
7D
-0.06%
Author's Valuation
HK$12.0
38.6% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
HK$12.0
38.6% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-787m
30b
2014
2017
2020
2023
2025
2026
2028
Revenue CN¥30.4b
Earnings CN¥2.6b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
3.89%
Luxury revenue growth rate
0.28%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
8.83%
Calculation
CN¥2.64b
Earnings '28
x
13.74x
PE Ratio '28
=
CN¥36.26b
Market Cap '28
CN¥36.26b
Market Cap '28
/
2.58b
No. shares '28
=
CN¥14.06
Share Price '28
CN¥14.06
Share Price '28
Discounted to 2025 @ 8.68% p.a.
=
CN¥10.95
Fair Value '25
CN¥10.95
Fair Value '25
Converted to HKD @ 1.0961 CNY/HKD Exchange Rate
=
HK$12.00
Fair Value '25