Vitasoy International Holdings

Banana And Strawberry Soymilk And ASEAN Expansion To Improve Future Profitability

AN

AnalystConsensusTarget

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

18 Jan 25

Updated

27 Nov 25

n/a

n/a

AnalystConsensusTarget's Fair Value

n/a

1Y

-45.4%

7D

-3.4%

Loading

1Y

-45.4%

7D

-3.4%

You can edit this narrative until Nov 28 3:15 AM. Then, changes will post as Updates.

Author's Valuation

HK$8.7726.4% undervalued

AnalystConsensusTarget Fair Value

Shared on 27 Nov 25

Fair value Decreased 12%

345: Share Buybacks Will Drive Higher Returns Amid Improved Profit Margins

Analysts have revised Vitasoy International Holdings' fair value estimate downward from $9.97 to $8.77. This change is based on updated forecasts for higher revenue growth and profit margins, along with a slightly increased discount rate and lower future price-to-earnings expectations.

Shared on 01 May 25

Fair value Decreased 3.16%

Shared on 23 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 17 Apr 25

Fair value Decreased 0.68%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 09 Apr 25

Fair value Increased 9.17%

AnalystConsensusTarget has increased future PE multiple from 28.5x to 32.7x.

Shared on 02 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 26 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 19 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 12 Mar 25

Fair value Decreased 4.77%

AnalystConsensusTarget has decreased future PE multiple from 39.3x to 28.5x.

AnalystConsensusTarget Fair Value

HK$8.77

26.4% undervalued

Future estimation in

% p.a.

0

Decrease

Increase

Current revenue growth rate

1.86%

Food revenue growth rate

0.44%

Risk Level (Discount Rate)

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

%

0

Decrease

Increase

Current discount rate

6.90%

Calculation

HK$335.45m

Earnings '28

x

32.65x

PE Ratio '28

=

HK$10.95b

Market Cap '28

HK$10.95b

Market Cap '28

/

1.02b

No. shares '28

=

HK$10.70

Share Price '28

HK$10.70 Share Price '28

Discounted to 2025 @ 6.90% p.a.

=

HK$8.76

Fair Value '25