Topsports International Holdings

Growing Health Awareness Will Boost Digital Sports Retail Expansion

AnalystHighTarget

Not Invested

Consensus Narrative from 17 Analysts

Published

14 Jul 25

Updated

08 Aug 25

AnalystHighTarget's Fair Value

HK$5.74

46.9% undervalued

08 Aug

HK$3.05

-4.1%

-1.3%

Author's Valuation

HK$5.7

46.9% undervalued

AnalystHighTarget Fair Value

Narrative

Updates0

AnalystHighTarget Fair Value

HK$5.7

46.9% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

2.77%

Specialty Stores revenue growth rate

0.30%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

8.85%

Calculation

CN¥2.60b

Earnings '28

16.14x

PE Ratio '28

CN¥42.02b

Market Cap '28

CN¥42.02b

Market Cap '28

6.20b

No. shares '28

CN¥6.78

Share Price '28

CN¥6.78 Share Price '28

Discounted to 2025 @ 8.87% p.a.

CN¥5.25

Fair Value '25

CN¥5.25 Fair Value '25

Converted to HKD @ 1.0927 CNY/HKD Exchange Rate

HK$5.74

Fair Value '25