Haitian International Holdings Valuation
Is 1882 undervalued compared to its fair value, analyst forecasts and its price relative to the market?
Valuation Score
4/6Valuation Score 4/6
Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast
Share Price vs Fair Value
What is the Fair Price of 1882 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.
Below Fair Value: 1882 (HK$20.2) is trading below our estimate of fair value (HK$53.82)
Significantly Below Fair Value: 1882 is trading below fair value by more than 20%.
Key Valuation Metric
Which metric is best to use when looking at relative valuation for 1882?
Key metric: As 1882 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.
| What is 1882's PE Ratio? | |
|---|---|
| PE Ratio | 10.8x |
| Earnings | CN¥2.78b |
| Market Cap | CN¥30.01b |
| Key Statistics | |
|---|---|
| Enterprise Value/Revenue | 1.5x |
| Enterprise Value/EBITDA | 6.6x |
| PEG Ratio | 1x |
Price to Earnings Ratio vs Peers
How does 1882's PE Ratio compare to its peers?
| Company | Forward PE | Estimated Growth | Market Cap |
|---|---|---|---|
| Peer Average | 13x | ||
3899 CIMC Enric Holdings | 12.1x | 20.3% | HK$13.6b |
669 Techtronic Industries | 23.9x | 15.1% | HK$191.7b |
1651 Precision Tsugami (China) | 7x | 25.9% | HK$4.5b |
558 L.K. Technology Holdings | 8.8x | 14.2% | HK$4.3b |
1882 Haitian International Holdings | 10.8x | 10.7% | HK$32.2b |
Price-To-Earnings vs Peers: 1882 is good value based on its Price-To-Earnings Ratio (10.8x) compared to the peer average (12.9x).
Price to Earnings Ratio vs Industry
How does 1882's PE Ratio compare vs other companies in the HK Machinery Industry?
| 1 Company | Price / Earnings | Estimated Growth | Market Cap |
|---|---|---|---|
2060 Pujiang International Group | 1x | n/a | US$19.99m |
| 1 Company | Estimated Growth | Market Cap |
|---|
Price-To-Earnings vs Industry: 1882 is expensive based on its Price-To-Earnings Ratio (10.8x) compared to the Hong Kong Machinery industry average (7.6x).
Price to Earnings Ratio vs Fair Ratio
What is 1882's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.
| Fair Ratio | |
|---|---|
| Current PE Ratio | 10.8x |
| Fair PE Ratio | 7.7x |
Price-To-Earnings vs Fair Ratio: 1882 is expensive based on its Price-To-Earnings Ratio (10.8x) compared to the estimated Fair Price-To-Earnings Ratio (7.7x).
Analyst Price Targets
What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?
| Date | Share Price | Average 1Y Price Target | Dispersion | High | Low | 1Y Actual price | Analysts |
|---|---|---|---|---|---|---|---|
| Current | HK$20.20 | HK$28.94 +43.2% | 9.3% | HK$32.97 | HK$24.05 | n/a | 11 |
| Nov ’25 | HK$21.80 | HK$28.94 +32.7% | 9.3% | HK$32.97 | HK$24.05 | n/a | 11 |
| Oct ’25 | HK$25.00 | HK$29.23 +16.9% | 9.3% | HK$33.30 | HK$24.29 | n/a | 11 |
| Sep ’25 | HK$21.80 | HK$28.88 +32.5% | 9.1% | HK$33.04 | HK$24.10 | n/a | 10 |
| Aug ’25 | HK$24.15 | HK$27.76 +15.0% | 10.9% | HK$32.51 | HK$23.55 | n/a | 10 |
| Jul ’25 | HK$22.20 | HK$27.16 +22.3% | 11.0% | HK$31.67 | HK$23.38 | n/a | 9 |
| Jun ’25 | HK$23.85 | HK$27.31 +14.5% | 11.1% | HK$31.90 | HK$23.55 | n/a | 9 |
| May ’25 | HK$25.70 | HK$26.29 +2.3% | 7.5% | HK$29.95 | HK$23.51 | n/a | 9 |
| Apr ’25 | HK$22.75 | HK$24.97 +9.7% | 8.5% | HK$27.90 | HK$21.10 | n/a | 9 |
| Mar ’25 | HK$20.05 | HK$22.54 +12.4% | 11.9% | HK$27.79 | HK$18.75 | n/a | 9 |
| Feb ’25 | HK$17.94 | HK$22.70 +26.5% | 11.8% | HK$27.96 | HK$18.86 | n/a | 9 |
| Jan ’25 | HK$19.32 | HK$22.52 +16.6% | 10.2% | HK$26.15 | HK$18.97 | n/a | 9 |
| Dec ’24 | HK$20.20 | HK$22.03 +9.0% | 9.5% | HK$25.40 | HK$18.90 | n/a | 9 |
| Nov ’24 | HK$18.56 | HK$22.03 +18.7% | 9.5% | HK$25.40 | HK$18.90 | HK$21.80 | 9 |
| Oct ’24 | HK$16.60 | HK$21.98 +32.4% | 9.7% | HK$25.49 | HK$18.97 | HK$25.00 | 9 |
| Sep ’24 | HK$16.84 | HK$21.85 +29.8% | 10.9% | HK$25.61 | HK$18.65 | HK$21.80 | 9 |
| Aug ’24 | HK$19.28 | HK$23.20 +20.4% | 10.1% | HK$27.67 | HK$20.06 | HK$24.15 | 10 |
| Jul ’24 | HK$18.28 | HK$23.34 +27.7% | 9.6% | HK$26.71 | HK$19.75 | HK$22.20 | 10 |
| Jun ’24 | HK$17.72 | HK$23.23 +31.1% | 9.2% | HK$26.70 | HK$19.85 | HK$23.85 | 10 |
| May ’24 | HK$20.30 | HK$24.39 +20.2% | 7.4% | HK$27.52 | HK$21.07 | HK$25.70 | 9 |
| Apr ’24 | HK$20.30 | HK$24.51 +20.8% | 7.5% | HK$27.54 | HK$21.09 | HK$22.75 | 9 |
| Mar ’24 | HK$21.00 | HK$24.45 +16.4% | 11.3% | HK$28.02 | HK$20.14 | HK$20.05 | 8 |
| Feb ’24 | HK$23.90 | HK$24.40 +2.1% | 10.8% | HK$28.04 | HK$20.15 | HK$17.94 | 8 |
| Jan ’24 | HK$20.90 | HK$22.77 +9.0% | 8.1% | HK$24.87 | HK$19.51 | HK$19.32 | 9 |
| Dec ’23 | HK$21.45 | HK$21.20 -1.2% | 11.7% | HK$24.59 | HK$16.58 | HK$20.20 | 9 |
| Nov ’23 | HK$16.60 | HK$20.77 +25.1% | 11.9% | HK$23.96 | HK$15.61 | HK$18.56 | 10 |
Analyst Forecast: Target price is more than 20% higher than the current share price and analysts are within a statistically confident range of agreement.
Discover undervalued companies
CITIC
HK$252.5b
Operates in financial services, advanced intelligent manufacturing, advanced materials, consumption, urbanization, resources and energy, and engineering contracting businesses worldwide.
267
HK$8.68
7D
-0.6%
1Y
17.0%
China Aircraft Leasing Group Holdings
HK$2.2b
An investment holding company, provides aircraft leasing services to airline companies in Mainland China and internationally.
1848
HK$3.02
7D
-0.3%
1Y
-20.5%
BOC Aviation
HK$41.6b
Operates as an aircraft operating leasing company in Mainland China, Hong Kong, Macau, Taiwan, rest of the Asia Pacific, the Americas, Europe, the Middle East, and Africa.
2588
HK$60.00
7D
-1.3%
1Y
6.2%