Hong Kong SAR China Stock Screener
592 companies
Which stocks look cheapest against what their own reports say they are worth? The list is ordered by Intrinsic Value / Market Cap.
Apply suggested sets Return on Investment >= -0.1. Each raised the average return slightly over 2023-2024, on a hold-out half of the companies and on 2025; some single markets and portfolio sizes did worse.
Operating Income ÷ RevenueLatest fiscal yearKeeps profitable businesses. On the current valuation it lowered the Top N return at every threshold tested.
Operating Income ÷ Gross ProfitLatest fiscal yearDrops businesses whose overheads absorb their gross profit. On the current valuation it lowered the Top N return in every mode.
(Cash − Total Debt) ÷ Market Cap × 100Latest quarterAround -50 it drops only the most indebted companies, which helped Traditional Value slightly. Stricter thresholds lowered the return.
(Latest Year Revenue − Prior Year Revenue) ÷ Prior Year RevenueLatest fiscal year vs the year beforeIn Tech, 10% and above kept the cheap companies still growing; the gain was large but not consistent across samples. No effect in Traditional Value.
ΔNOPAT ÷ Growth CapExLatest fiscal year vs the year beforeAt -0.10 or 0 it drops companies whose growth investment lost money, which helped Traditional Value slightly. Higher thresholds lowered the return.
Market Cap ÷ Book ValueLatest quarterAt 10 or below it drops only extreme prices against book value, which helped Tech Value slightly. Tighter thresholds lowered the return outside Tech.
Net income > 0, book value at the start of the latest year, return on equity > 0Latest 3 fiscal yearsLeaves out companies whose 15-year profit projection cannot be made: a loss in one of the latest three years, no book value to measure growth on, or a return on equity at or below zero. Their Profit value is the book value alone, so without this filter the average still includes them on the other two values. On the current valuation it lowered the Top N return in every mode.
NOPAT − (CapEx − Depreciation + Δ Working Capital) > 0, return on capital > 0Latest 3 fiscal yearsLeaves out companies whose 15-year free cash flow projection cannot be made: operating profit or free cash flow at or below zero in one of the latest three years, a change in working capital (from the cash flow statement) above half of operating profit, or a return on capital at or below zero. Technology and Communication Services add half of R&D after tax to NOPAT. Banks are not held to it: their working capital is their loans and deposits. On the current valuation it lowered the Top N return more than any other filter.
Group by Legal Name, keep one row per companyKeeps the newest valuation, then the listing in the company's home country, the USD listing, the country filtered on, the largest market capCollapses the same legal entity listed on multiple exchanges into a single row. For example, Truist Financial appears on the New York Stock Exchange and on two German exchanges; with this on, only the primary US listing is shown. Recommended for portfolio construction; turn off when you need to inspect each individual listing.
Profit value > 3 × the larger of the EPV + Growth and FCFF valuesLatest valuationAfter years of losses, or buybacks larger than the book, the book value is close to zero, so the return on equity and the Profit value explode and the company jumps to the top of the list. Over 36 years of history in 21 countries, leaving these companies out kept the Top N return the same (between −0.2 and +0.3 points a year): it tidies the top of the list, it does not raise the return.
The list
book: the projection was rejected, so the book value stands in its place. K, M, B, T, Q: thousand, million, billion, trillion, quadrillion. A line listed abroad can carry a market cap far below the company's; Home listings only leaves those lines out.
Listed HK, based CN · Consumer Cyclical · Internet Retail
Market Cap
$35.88B
Avg Intrinsic
$53.92B
Intrinsic / Market
1.50
Margin of Safety
33.5%
WACC
5.3%
FY End
2025-12-31
EPV
$75.03B
Profit
$45.11B
FCFF
$41.61B book
Listed HK, based HK · Consumer Cyclical · Resorts & Casinos
Market Cap
$1.18B
Avg Intrinsic
$1.77B
Intrinsic / Market
1.50
Margin of Safety
33.3%
WACC
5.2%
FY End
2025-12-31
EPV
$1.77B book
Profit
$1.77B book
FCFF
$1.77B book
Listed HK, based CN · Communication Services · Telecom Services
Market Cap
$19.77B
Avg Intrinsic
$29.37B
Intrinsic / Market
1.49
Margin of Safety
32.7%
WACC
4.5%
FY End
2025-12-31
EPV
$30.84B
Profit
$26.95B
FCFF
$30.31B book
Listed HK, based CN · Industrials · Marine Shipping
Market Cap
$6.14B
Avg Intrinsic
$9.10B
Intrinsic / Market
1.48
Margin of Safety
32.6%
WACC
7.1%
FY End
2025-12-31
EPV
$10.05B
Profit
$9.61B
FCFF
$7.64B book
Listed HK, based CN · Basic Materials · Other Industrial Metals & Mining
Market Cap
$3.98B
Avg Intrinsic
$5.87B
Intrinsic / Market
1.48
Margin of Safety
32.2%
WACC
7.4%
FY End
2025-12-31
EPV
$10.59B
Profit
$4.03B
FCFF
$2.99B book
Listed HK, based CN · Communication Services · Internet Content & Information
Market Cap
$2.19B
Avg Intrinsic
$3.22B
Intrinsic / Market
1.47
Margin of Safety
32.1%
WACC
11.1%
FY End
2025-12-31
EPV
$2.94B
Profit
$4.89B
FCFF
$1.84B book
Listed HK, based CN · Communication Services · Internet Content & Information
Market Cap
$28.93B
Avg Intrinsic
$42.33B
Intrinsic / Market
1.46
Margin of Safety
31.7%
WACC
5.7%
FY End
2025-12-31
EPV
$42.68B
Profit
$40.82B
FCFF
$43.48B book
Listed HK, based CN · Technology · Solar
Market Cap
$1.59B
Avg Intrinsic
$2.32B
Intrinsic / Market
1.46
Margin of Safety
31.3%
WACC
7.6%
FY End
2025-12-31
EPV
$2.20B
Profit
$1.55B
FCFF
$3.21B book
Listed HK, based CN · Consumer Defensive · Beverages - Non-Alcoholic
Market Cap
$8.81B
Avg Intrinsic
$12.67B
Intrinsic / Market
1.44
Margin of Safety
30.4%
WACC
4.8%
FY End
2025-12-31
EPV
$16.49B
Profit
$18.63B
FCFF
$2.88B book
Listed HK, based HK · Consumer Cyclical · Textile Manufacturing
Market Cap
$6.52B
Avg Intrinsic
$9.35B
Intrinsic / Market
1.43
Margin of Safety
30.3%
WACC
8.9%
FY End
2025-12-31
EPV
$10.19B
Profit
$8.00B
FCFF
$9.87B
Listed HK, based CN · Basic Materials · Gold
Market Cap
$11.22B
Avg Intrinsic
$16.09B
Intrinsic / Market
1.43
Margin of Safety
30.3%
WACC
5.0%
FY End
2025-12-31
EPV
$26.56B
Profit
$11.76B
FCFF
$9.97B book
Listed HK, based HK · Energy · Oil & Gas Midstream
Market Cap
$1.17B
Avg Intrinsic
$1.67B
Intrinsic / Market
1.43
Margin of Safety
30.0%
WACC
6.5%
FY End
2025-12-31
EPV
$746.57M
Profit
$2.14B
FCFF
$2.12B book
Listed HK, based HK · Technology · Information Technology Services
Market Cap
$3.31B
Avg Intrinsic
$4.68B
Intrinsic / Market
1.41
Margin of Safety
29.2%
WACC
6.3%
FY End
2025-12-31
EPV
$5.84B
Profit
$4.67B
FCFF
$3.52B book
Listed HK, based CN · Industrials · Waste Management
Market Cap
$1.09B
Avg Intrinsic
$1.54B
Intrinsic / Market
1.41
Margin of Safety
29.1%
WACC
4.5%
FY End
2025-12-31
EPV
$1.92B
Profit
$1.47B
FCFF
$1.24B book
Listed HK, based CN · Consumer Cyclical · Leisure
Market Cap
$4.05B
Avg Intrinsic
$5.72B
Intrinsic / Market
1.41
Margin of Safety
29.1%
WACC
9.7%
FY End
2025-12-31
EPV
$7.02B
Profit
$4.54B
FCFF
$5.59B
Listed HK, based CN · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$1.57B
Avg Intrinsic
$2.20B
Intrinsic / Market
1.41
Margin of Safety
29.0%
WACC
7.2%
FY End
2025-12-31
EPV
$2.90B
Profit
$2.20B
FCFF
$1.52B
Listed HK, based CN · Financial Services · Capital Markets
Market Cap
$6.02B
Avg Intrinsic
$8.41B
Intrinsic / Market
1.40
Margin of Safety
28.4%
WACC
5.2%
FY End
2025-12-31
EPV
$2.71B
Profit
$10.06B
FCFF
$12.47B book
Listed HK, based HK · Consumer Defensive · Beverages - Brewers
Market Cap
$7.64B
Avg Intrinsic
$10.65B
Intrinsic / Market
1.39
Margin of Safety
28.2%
WACC
6.7%
FY End
2025-12-31
EPV
$10.10B
Profit
$16.71B
FCFF
$5.15B book
Listed HK, based HK · Communication Services · Telecom Services
Market Cap
$218.26B
Avg Intrinsic
$304.03B
Intrinsic / Market
1.39
Margin of Safety
28.2%
WACC
5.8%
FY End
2025-12-31
EPV
$336.45B
Profit
$288.06B
FCFF
$287.59B
Listed HK, based CN · Industrials · Specialty Industrial Machinery
Market Cap
$7.05B
Avg Intrinsic
$9.78B
Intrinsic / Market
1.39
Margin of Safety
27.9%
WACC
8.0%
FY End
2025-12-31
EPV
$13.24B
Profit
$8.88B
FCFF
$7.21B book
Listed HK, based CN · Real Estate · Real Estate Services
Market Cap
$1.93B
Avg Intrinsic
$2.68B
Intrinsic / Market
1.39
Margin of Safety
27.8%
WACC
9.5%
FY End
2025-12-31
EPV
$3.76B
Profit
$2.74B
FCFF
$1.54B book
Listed HK, based HK · Industrials · Marine Shipping
Market Cap
$12.11B
Avg Intrinsic
$16.62B
Intrinsic / Market
1.37
Margin of Safety
27.1%
WACC
11.6%
FY End
2025-12-31
EPV
$24.35B
Profit
$12.08B
FCFF
$13.43B book
Listed HK, based HK · Communication Services · Electronic Gaming & Multimedia
Market Cap
$4.29B
Avg Intrinsic
$5.88B
Intrinsic / Market
1.37
Margin of Safety
27.0%
WACC
8.1%
FY End
2025-12-31
EPV
$7.77B
Profit
$2.68B
FCFF
$7.19B
Listed HK, based CN · Financial Services · Capital Markets
Market Cap
$18.92B
Avg Intrinsic
$25.92B
Intrinsic / Market
1.37
Margin of Safety
27.0%
WACC
5.1%
FY End
2025-12-31
EPV
$15.34B
Profit
$30.57B
FCFF
$31.86B book
Listed HK, based CN · Basic Materials · Agricultural Inputs
Market Cap
$1.67B
Avg Intrinsic
$2.28B
Intrinsic / Market
1.36
Margin of Safety
26.7%
WACC
5.4%
FY End
2025-12-31
EPV
$3.42B
Profit
$1.54B
FCFF
$1.89B book
Listed HK, based HK · Financial Services · Capital Markets
Market Cap
$3.53B
Avg Intrinsic
$4.76B
Intrinsic / Market
1.35
Margin of Safety
25.7%
WACC
3.4%
FY End
2025-12-31
EPV
$10.42B
Profit
$1.79B
FCFF
$2.05B book
Listed HK, based CN · Basic Materials · Building Materials
Market Cap
$1.26B
Avg Intrinsic
$1.69B
Intrinsic / Market
1.35
Margin of Safety
25.7%
WACC
6.3%
FY End
2025-12-31
EPV
$2.01B
Profit
$992.99M
FCFF
$2.06B book
Listed HK, based CN · Industrials · Railroads
Market Cap
$2.04B
Avg Intrinsic
$2.74B
Intrinsic / Market
1.34
Margin of Safety
25.6%
WACC
6.9%
FY End
2025-12-31
EPV
$1.01B
Profit
$2.96B
FCFF
$4.26B book
Listed HK, based CN · Industrials · Integrated Freight & Logistics
Market Cap
$18.61B
Avg Intrinsic
$24.81B
Intrinsic / Market
1.33
Margin of Safety
25.0%
WACC
5.3%
FY End
2025-12-31
EPV
$29.06B
Profit
$23.09B
FCFF
$22.27B
Listed HK, based CN · Consumer Defensive · Packaged Foods
Market Cap
$8.30B
Avg Intrinsic
$10.93B
Intrinsic / Market
1.32
Margin of Safety
24.1%
WACC
4.2%
FY End
2025-12-31
EPV
$15.37B
Profit
$8.46B
FCFF
$8.95B
Listed HK, based HK · Real Estate · Real Estate Services
Market Cap
$17.67B
Avg Intrinsic
$23.26B
Intrinsic / Market
1.32
Margin of Safety
24.0%
WACC
7.4%
FY End
2025-12-31
EPV
$67.71M
Profit
$34.85B book
FCFF
$34.85B book
Listed HK, based CN · Industrials · Infrastructure Operations
Market Cap
$6.80B
Avg Intrinsic
$8.94B
Intrinsic / Market
1.32
Margin of Safety
24.0%
WACC
5.2%
FY End
2025-12-31
EPV
$9.49B
Profit
$9.17B
FCFF
$8.16B book
Listed HK, based CN · Communication Services · Telecom Services
Market Cap
$51.98B
Avg Intrinsic
$68.27B
Intrinsic / Market
1.31
Margin of Safety
23.9%
WACC
7.2%
FY End
2025-12-31
EPV
$69.46B
Profit
$64.71B
FCFF
$70.64B book
Listed HK, based AU · Energy · Thermal Coal
Market Cap
$5.26B
Avg Intrinsic
$6.88B
Intrinsic / Market
1.31
Margin of Safety
23.6%
WACC
10.7%
FY End
2025-12-31
EPV
$10.90B
Profit
$3.67B
FCFF
$6.08B
Listed HK, based CN · Energy · Oil & Gas Equipment & Services
Market Cap
$1.85B
Avg Intrinsic
$2.40B
Intrinsic / Market
1.30
Margin of Safety
23.0%
WACC
7.7%
FY End
2025-12-31
EPV
$3.35B
Profit
$1.88B
FCFF
$1.97B book
Listed HK, based CN · Technology · Electronic Components
Market Cap
$5.12B
Avg Intrinsic
$6.62B
Intrinsic / Market
1.29
Margin of Safety
22.6%
WACC
7.1%
FY End
2025-12-31
EPV
$6.52B
Profit
$4.77B
FCFF
$8.58B
Listed HK, based HK · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$2.15B
Avg Intrinsic
$2.77B
Intrinsic / Market
1.29
Margin of Safety
22.5%
WACC
7.3%
FY End
2025-12-31
EPV
$3.61B
Profit
$2.36B
FCFF
$2.33B
Listed HK, based HK · Real Estate · Real Estate Services
Market Cap
$11.62B
Avg Intrinsic
$14.95B
Intrinsic / Market
1.29
Margin of Safety
22.3%
WACC
7.7%
FY End
2025-12-31
EPV
$5.52B
Profit
$23.94B book
FCFF
$15.41B
Listed HK, based HK · Industrials · Airlines
Market Cap
$11.22B
Avg Intrinsic
$14.43B
Intrinsic / Market
1.29
Margin of Safety
22.3%
WACC
6.0%
FY End
2025-12-31
EPV
$19.27B
Profit
$16.63B
FCFF
$7.41B book
Listed HK, based CN · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$5.62B
Avg Intrinsic
$7.22B
Intrinsic / Market
1.28
Margin of Safety
22.1%
WACC
4.7%
FY End
2025-12-31
EPV
$3.94B
Profit
$8.48B
FCFF
$9.22B book
Listed HK, based CN · Technology · Electronic Components
Market Cap
$6.46B
Avg Intrinsic
$8.28B
Intrinsic / Market
1.28
Margin of Safety
22.0%
WACC
5.3%
FY End
2025-12-31
EPV
$10.49B
Profit
$9.28B
FCFF
$5.08B book
Listed HK, based CN · Industrials · Integrated Freight & Logistics
Market Cap
$4.07B
Avg Intrinsic
$5.20B
Intrinsic / Market
1.28
Margin of Safety
21.7%
WACC
8.8%
FY End
2025-12-31
EPV
$4.39B
Profit
$4.91B
FCFF
$6.30B book
Listed HK, based CN · Basic Materials · Specialty Chemicals
Market Cap
$6.17B
Avg Intrinsic
$7.86B
Intrinsic / Market
1.27
Margin of Safety
21.5%
WACC
7.5%
FY End
2025-12-31
EPV
$6.05B
Profit
$8.76B book
FCFF
$8.76B book
Listed HK, based CN · Industrials · Integrated Freight & Logistics
Market Cap
$7.57B
Avg Intrinsic
$9.62B
Intrinsic / Market
1.27
Margin of Safety
21.3%
WACC
6.3%
FY End
2025-12-31
EPV
$8.42B
Profit
$11.17B
FCFF
$9.27B
Listed HK, based CN · Financial Services · Banks - Regional
Market Cap
$1.55B
Avg Intrinsic
$1.96B
Intrinsic / Market
1.26
Margin of Safety
20.9%
WACC
8.6%
FY End
2025-12-31
EPV
$3.33B
Profit
$899.88M
FCFF
$1.65B book
Listed HK, based HK · Industrials · Marine Shipping
Market Cap
$3.12B
Avg Intrinsic
$3.94B
Intrinsic / Market
1.26
Margin of Safety
20.8%
WACC
6.5%
FY End
2025-12-31
EPV
$823.16M
Profit
$3.45B
FCFF
$7.55B book
Listed HK, based HK · Basic Materials · Coking Coal
Market Cap
$1.77B
Avg Intrinsic
$2.24B
Intrinsic / Market
1.26
Margin of Safety
20.8%
WACC
9.5%
FY End
2025-12-31
EPV
$3.12B
Profit
$1.24B
FCFF
$2.37B book
Listed HK, based CN · Basic Materials · Gold
Market Cap
$8.58B
Avg Intrinsic
$10.82B
Intrinsic / Market
1.26
Margin of Safety
20.7%
WACC
5.1%
FY End
2025-12-31
EPV
$11.83B
Profit
$12.09B
FCFF
$8.53B
Listed HK, based CN · Basic Materials · Copper
Market Cap
$14.49B
Avg Intrinsic
$18.12B
Intrinsic / Market
1.25
Margin of Safety
20.0%
WACC
6.0%
FY End
2025-12-31
EPV
$27.46B
Profit
$11.97B
FCFF
$14.92B book
Listed HK, based HK · Industrials · Electrical Equipment & Parts
Market Cap
$1.67B
Avg Intrinsic
$2.08B
Intrinsic / Market
1.25
Margin of Safety
19.8%
WACC
10.1%
FY End
2025-12-31
EPV
$2.41B
Profit
$1.42B
FCFF
$2.42B
Listed HK, based HK · Consumer Cyclical · Auto Manufacturers
Market Cap
$20.30B
Avg Intrinsic
$24.72B
Intrinsic / Market
1.22
Margin of Safety
17.9%
WACC
5.6%
FY End
2025-12-31
EPV
$27.91B
Profit
$32.12B
FCFF
$14.13B book
Listed HK, based HK · Basic Materials · Specialty Chemicals
Market Cap
$1.37B
Avg Intrinsic
$1.66B
Intrinsic / Market
1.21
Margin of Safety
17.5%
WACC
5.4%
FY End
2025-12-31
EPV
$1.62B
Profit
$1.50B
FCFF
$1.87B book
Listed HK, based CN · Communication Services · Internet Content & Information
Market Cap
$12.87B
Avg Intrinsic
$15.58B
Intrinsic / Market
1.21
Margin of Safety
17.3%
WACC
8.0%
FY End
2025-12-31
EPV
$15.82B
Profit
$14.60B
FCFF
$16.30B
Listed HK, based HK · Real Estate · Real Estate - Diversified
Market Cap
$16.06B
Avg Intrinsic
$19.41B
Intrinsic / Market
1.21
Margin of Safety
17.3%
WACC
7.8%
FY End
2025-12-31
EPV
$582.05M
Profit
$13.81B
FCFF
$43.86B book
Listed HK, based HK · Real Estate · Real Estate - Development
Market Cap
$12.30B
Avg Intrinsic
$14.62B
Intrinsic / Market
1.19
Margin of Safety
15.9%
WACC
7.7%
FY End
2025-06-30
EPV
$10.97B
Profit
$10.89B
FCFF
$21.99B book
Listed HK, based CN · Basic Materials · Chemicals
Market Cap
$2.43B
Avg Intrinsic
$2.88B
Intrinsic / Market
1.19
Margin of Safety
15.8%
WACC
11.9%
FY End
2025-12-31
EPV
$3.52B
Profit
$2.25B
FCFF
$2.89B book
Listed HK, based CN · Real Estate · Real Estate Services
Market Cap
$1.63B
Avg Intrinsic
$1.92B
Intrinsic / Market
1.18
Margin of Safety
15.2%
WACC
8.2%
FY End
2025-12-31
EPV
$2.32B
Profit
$1.50B
FCFF
$1.94B
Listed HK, based CN · Consumer Defensive · Education & Training Services
Market Cap
$1.65B
Avg Intrinsic
$1.94B
Intrinsic / Market
1.17
Margin of Safety
14.8%
WACC
4.9%
FY End
2025-12-31
EPV
$3.30B
Profit
$2.10B
FCFF
$424.96M book
Listed HK, based CN · Technology · Consumer Electronics
Market Cap
$1.34B
Avg Intrinsic
$1.55B
Intrinsic / Market
1.16
Margin of Safety
13.5%
WACC
4.9%
FY End
2025-12-31
EPV
$2.24B
Profit
$1.32B
FCFF
$1.10B book
Listed HK, based CN · Consumer Cyclical · Auto Parts
Market Cap
$18.01B
Avg Intrinsic
$20.79B
Intrinsic / Market
1.15
Margin of Safety
13.4%
WACC
6.4%
FY End
2025-12-31
EPV
$20.36B
Profit
$18.36B
FCFF
$23.64B
Listed HK, based CN · Communication Services · Internet Content & Information
Market Cap
$16.24B
Avg Intrinsic
$18.67B
Intrinsic / Market
1.15
Margin of Safety
13.0%
WACC
8.1%
FY End
2025-12-31
EPV
$16.29B
Profit
$27.60B
FCFF
$12.12B book
Listed HK, based CN · Consumer Cyclical · Restaurants
Market Cap
$13.71B
Avg Intrinsic
$15.57B
Intrinsic / Market
1.14
Margin of Safety
11.9%
WACC
4.8%
FY End
2025-12-31
EPV
$18.06B
Profit
$11.53B
FCFF
$17.13B
Listed HK, based CN · Consumer Defensive · Packaged Foods
Market Cap
$2.02B
Avg Intrinsic
$2.27B
Intrinsic / Market
1.13
Margin of Safety
11.2%
WACC
9.0%
FY End
2025-12-31
EPV
$2.40B
Profit
$2.02B
FCFF
$2.40B
Listed HK, based HK · Financial Services · Banks - Regional
Market Cap
$68.43B
Avg Intrinsic
$76.81B
Intrinsic / Market
1.12
Margin of Safety
10.9%
WACC
5.7%
FY End
2025-12-31
EPV
$101.35B
Profit
$82.36B
FCFF
$46.71B book
Listed HK, based CN · Industrials · Airlines
Market Cap
$6.74B
Avg Intrinsic
$7.55B
Intrinsic / Market
1.12
Margin of Safety
10.7%
WACC
2.4%
FY End
2025-12-31
EPV
$7.55B book
Profit
$7.55B book
FCFF
$7.55B book
Listed HK, based CN · Industrials · Aerospace & Defense
Market Cap
$2.32B
Avg Intrinsic
$2.59B
Intrinsic / Market
1.12
Margin of Safety
10.5%
WACC
10.0%
FY End
2025-12-31
EPV
$3.15B book
Profit
$1.48B
FCFF
$3.15B book
Listed HK, based CN · Technology · Information Technology Services
Market Cap
$1.21B
Avg Intrinsic
$1.35B
Intrinsic / Market
1.11
Margin of Safety
10.3%
WACC
5.6%
FY End
2025-12-31
EPV
$1.25B
Profit
$1.05B
FCFF
$1.75B book
Listed HK, based CN · Technology · Consumer Electronics
Market Cap
$5.63B
Avg Intrinsic
$6.24B
Intrinsic / Market
1.11
Margin of Safety
9.8%
WACC
7.4%
FY End
2025-12-31
EPV
$10.06B
Profit
$5.51B
FCFF
$3.15B book
Listed HK, based CN · Consumer Cyclical · Restaurants
Market Cap
$1.30B
Avg Intrinsic
$1.44B
Intrinsic / Market
1.11
Margin of Safety
9.7%
WACC
10.4%
FY End
2025-12-31
EPV
$1.14B
Profit
$2.87B
FCFF
$317.62M book
Listed HK, based HK · Consumer Defensive · Packaged Foods
Market Cap
$8.67B
Avg Intrinsic
$9.59B
Intrinsic / Market
1.11
Margin of Safety
9.6%
WACC
5.0%
FY End
2025-12-31
EPV
$10.40B
Profit
$9.44B
FCFF
$8.93B
Listed HK, based HK · Consumer Cyclical · Apparel Manufacturing
Market Cap
$5.90B
Avg Intrinsic
$6.51B
Intrinsic / Market
1.10
Margin of Safety
9.3%
WACC
7.9%
FY End
2026-03-31
EPV
$9.33B
Profit
$7.52B
FCFF
$2.67B book
Listed HK, based CN · Financial Services · Capital Markets
Market Cap
$15.58B
Avg Intrinsic
$17.11B
Intrinsic / Market
1.10
Margin of Safety
9.0%
WACC
5.1%
FY End
2025-12-31
EPV
$6.81B
Profit
$23.18B
FCFF
$21.34B book
Listed HK, based CN · Financial Services · Capital Markets
Market Cap
$16.72B
Avg Intrinsic
$18.29B
Intrinsic / Market
1.09
Margin of Safety
8.6%
WACC
5.5%
FY End
2025-12-31
EPV
$4.86B
Profit
$22.93B
FCFF
$27.08B book
Listed HK, based CN · Energy · Thermal Coal
Market Cap
$120.17B
Avg Intrinsic
$131.22B
Intrinsic / Market
1.09
Margin of Safety
8.4%
WACC
5.7%
FY End
2025-12-31
EPV
$152.99B
Profit
$102.20B
FCFF
$138.47B
Listed HK, based HK · Utilities · Utilities - Regulated Water
Market Cap
$7.37B
Avg Intrinsic
$8.05B
Intrinsic / Market
1.09
Margin of Safety
8.4%
WACC
6.4%
FY End
2025-12-31
EPV
$8.98B
Profit
$7.70B
FCFF
$7.48B book
Listed HK, based GB · Financial Services · Banks - Diversified
Market Cap
$63.89B
Avg Intrinsic
$69.34B
Intrinsic / Market
1.09
Margin of Safety
7.9%
WACC
5.5%
FY End
2025-12-31
EPV
$79.78B
Profit
$72.30B
FCFF
$55.95B book
Listed HK, based CN · Industrials · Farm & Heavy Construction Machinery
Market Cap
$1.71B
Avg Intrinsic
$1.85B
Intrinsic / Market
1.08
Margin of Safety
7.6%
WACC
11.2%
FY End
2025-12-31
EPV
$2.29B
Profit
$1.61B
FCFF
$1.64B book
Listed HK, based CN · Consumer Cyclical · Apparel Manufacturing
Market Cap
$1.54B
Avg Intrinsic
$1.66B
Intrinsic / Market
1.07
Margin of Safety
6.9%
WACC
7.2%
FY End
2026-06-30
EPV
$2.15B
Profit
$1.97B
FCFF
$850.51M
Listed HK, based CN · Communication Services · Entertainment
Market Cap
$1.63B
Avg Intrinsic
$1.75B
Intrinsic / Market
1.07
Margin of Safety
6.9%
WACC
9.5%
FY End
2026-03-31
EPV
$1.57B
Profit
$1.19B
FCFF
$2.47B book
Listed HK, based CN · Industrials · Specialty Industrial Machinery
Market Cap
$1.14B
Avg Intrinsic
$1.21B
Intrinsic / Market
1.06
Margin of Safety
5.6%
WACC
8.8%
FY End
2025-12-31
EPV
$1.51B
Profit
$1.28B
FCFF
$838.22M book
Listed HK, based CN · Consumer Cyclical · Restaurants
Market Cap
$1.33B
Avg Intrinsic
$1.39B
Intrinsic / Market
1.05
Margin of Safety
4.5%
WACC
9.8%
FY End
2025-12-31
EPV
$1.18B
Profit
$2.11B
FCFF
$895.43M
Listed HK, based HK · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$1.02B
Avg Intrinsic
$1.07B
Intrinsic / Market
1.05
Margin of Safety
4.3%
WACC
5.9%
FY End
2025-12-31
EPV
$1.34B
Profit
$896.77M
FCFF
$980.42M book
Listed HK, based TW · Technology · Consumer Electronics
Market Cap
$1.49B
Avg Intrinsic
$1.56B
Intrinsic / Market
1.05
Margin of Safety
4.3%
WACC
9.1%
FY End
2025-12-31
EPV
$1.62B
Profit
$1.52B book
FCFF
$1.52B book
Listed HK, based CN · Industrials · Integrated Freight & Logistics
Market Cap
$14.66B
Avg Intrinsic
$15.23B
Intrinsic / Market
1.04
Margin of Safety
3.8%
WACC
8.8%
FY End
2025-12-31
EPV
$16.77B
Profit
$13.17B
FCFF
$15.76B
Listed HK, based HK · Consumer Cyclical · Auto Parts
Market Cap
$2.04B
Avg Intrinsic
$2.12B
Intrinsic / Market
1.04
Margin of Safety
3.5%
WACC
11.4%
FY End
2026-03-31
EPV
$2.28B
Profit
$1.74B
FCFF
$2.32B
Listed HK, based CN · Real Estate · Real Estate Services
Market Cap
$2.77B
Avg Intrinsic
$2.85B
Intrinsic / Market
1.03
Margin of Safety
2.8%
WACC
12.9%
FY End
2025-12-31
EPV
$3.55B
Profit
$1.78B
FCFF
$3.22B
Listed HK, based HK · Consumer Cyclical · Apparel Manufacturing
Market Cap
$2.31B
Avg Intrinsic
$2.37B
Intrinsic / Market
1.03
Margin of Safety
2.5%
WACC
8.5%
FY End
2025-12-31
EPV
$2.81B
Profit
$2.70B
FCFF
$1.61B book
Listed HK, based HK · Consumer Defensive · Beverages - Brewers
Market Cap
$9.58B
Avg Intrinsic
$9.82B
Intrinsic / Market
1.02
Margin of Safety
2.4%
WACC
7.2%
FY End
2025-12-31
EPV
$11.73B
Profit
$8.16B
FCFF
$9.59B
Listed HK, based IT · Consumer Cyclical · Recreational Vehicles
Market Cap
$1.08B
Avg Intrinsic
$1.11B
Intrinsic / Market
1.02
Margin of Safety
2.4%
WACC
9.0%
FY End
2025-12-31
EPV
$1.03B
Profit
$1.22B
FCFF
$1.08B book
Listed HK, based HK · Consumer Cyclical · Luxury Goods
Market Cap
$13.68B
Avg Intrinsic
$13.93B
Intrinsic / Market
1.02
Margin of Safety
1.8%
WACC
7.5%
FY End
2026-03-31
EPV
$14.38B
Profit
$23.33B
FCFF
$4.08B book
Listed HK, based CN · Industrials · Specialty Industrial Machinery
Market Cap
$3.91B
Avg Intrinsic
$3.98B
Intrinsic / Market
1.02
Margin of Safety
1.7%
WACC
10.1%
FY End
2025-12-31
EPV
$5.06B
Profit
$4.23B
FCFF
$2.64B book
Listed HK, based SG · Consumer Cyclical · Travel Services
Market Cap
$24.31B
Avg Intrinsic
$24.62B
Intrinsic / Market
1.01
Margin of Safety
1.3%
WACC
9.4%
FY End
2025-12-31
EPV
$25.56B
Profit
$24.60B
FCFF
$23.69B book
Listed HK, based CN · Healthcare · Medical Devices
Market Cap
$1.48B
Avg Intrinsic
$1.50B
Intrinsic / Market
1.01
Margin of Safety
1.2%
WACC
5.8%
FY End
2025-12-31
EPV
$1.50B book
Profit
$1.50B book
FCFF
$1.50B book
Listed HK, based CN · Technology · Software - Infrastructure
Market Cap
$1.02B
Avg Intrinsic
$1.03B
Intrinsic / Market
1.01
Margin of Safety
0.9%
WACC
7.8%
FY End
2025-12-31
EPV
$1.03B book
Profit
$1.03B book
FCFF
$1.03B book
Listed HK, based CN · Consumer Defensive · Beverages - Non-Alcoholic
Market Cap
$3.82B
Avg Intrinsic
$3.84B
Intrinsic / Market
1.00
Margin of Safety
0.4%
WACC
4.8%
FY End
2025-12-31
EPV
$5.73B
Profit
$3.87B
FCFF
$1.91B book
Listed HK, based CN · Consumer Defensive · Packaged Foods
Market Cap
$18.86B
Avg Intrinsic
$18.92B
Intrinsic / Market
1.00
Margin of Safety
0.3%
WACC
4.7%
FY End
2025-12-31
EPV
$26.45B
Profit
$16.48B
FCFF
$13.83B
Listed HK, based CN · Consumer Cyclical · Auto Manufacturers
Market Cap
$86.01B
Avg Intrinsic
$85.51B
Intrinsic / Market
0.99
Margin of Safety
-0.6%
WACC
5.6%
FY End
2025-12-31
EPV
$102.19B
Profit
$114.07B
FCFF
$40.28B book
Listed HK, based GB · Financial Services · Banks - Diversified
Market Cap
$311.07B
Avg Intrinsic
$308.18B
Intrinsic / Market
0.99
Margin of Safety
-0.9%
WACC
6.8%
FY End
2025-12-31
EPV
$396.86B
Profit
$330.40B
FCFF
$197.28B book
Listed HK, based CN · Consumer Cyclical · Leisure
Market Cap
$26.22B
Avg Intrinsic
$25.71B
Intrinsic / Market
0.98
Margin of Safety
-2.0%
WACC
7.4%
FY End
2025-12-31
EPV
$31.33B
Profit
$26.41B
FCFF
$19.38B
Listed HK, based HK · Communication Services · Entertainment
Market Cap
$2.97B
Avg Intrinsic
$2.90B
Intrinsic / Market
0.98
Margin of Safety
-2.5%
WACC
8.2%
FY End
2025-12-31
EPV
$3.41B book
Profit
$1.86B
FCFF
$3.41B book
| # | Company | Market Cap | Avg Intrinsic | Intrinsic / Market | Margin of Safety | WACC | EPV / Profit / FCFF | FY End |
|---|---|---|---|---|---|---|---|---|
| 201 | 9618.HK JD.com, Inc.Listed HK, based CN · Consumer Cyclical · Internet Retail | $35.88B | $53.92B | 1.50 | 33.5% | 5.3% | $75.03B $45.11B $41.61B book | 2025-12-31 |
| 202 | 0880.HK SJM Holdings LimitedListed HK, based HK · Consumer Cyclical · Resorts & Casinos | $1.18B | $1.77B | 1.50 | 33.3% | 5.2% | $1.77B book $1.77B book $1.77B book | 2025-12-31 |
| 203 | 0788.HK China Tower Corporation LimitedListed HK, based CN · Communication Services · Telecom Services | $19.77B | $29.37B | 1.49 | 32.7% | 4.5% | $30.84B $26.95B $30.31B book | 2025-12-31 |
| 204 | 6198.HK Qingdao Port International Co., Ltd.Listed HK, based CN · Industrials · Marine Shipping | $6.14B | $9.10B | 1.48 | 32.6% | 7.1% | $10.05B $9.61B $7.64B book | 2025-12-31 |
| 205 | 2245.HK Lygend Resources & Technology Co., Ltd.Listed HK, based CN · Basic Materials · Other Industrial Metals & Mining | $3.98B | $5.87B | 1.48 | 32.2% | 7.4% | $10.59B $4.03B $2.99B book | 2025-12-31 |
| 206 | 9899.HK NetEase Cloud Music Inc.Listed HK, based CN · Communication Services · Internet Content & Information | $2.19B | $3.22B | 1.47 | 32.1% | 11.1% | $2.94B $4.89B $1.84B book | 2025-12-31 |
| 207 | 9888.HK Baidu, Inc.Listed HK, based CN · Communication Services · Internet Content & Information | $28.93B | $42.33B | 1.46 | 31.7% | 5.7% | $42.68B $40.82B $43.48B book | 2025-12-31 |
| 208 | 6865.HK Flat Glass Group Co., Ltd.Listed HK, based CN · Technology · Solar | $1.59B | $2.32B | 1.46 | 31.3% | 7.6% | $2.20B $1.55B $3.21B book | 2025-12-31 |
| 209 | 9980.HK Eastroc Beverage (Group) Co., Ltd.Listed HK, based CN · Consumer Defensive · Beverages - Non-Alcoholic | $8.81B | $12.67B | 1.44 | 30.4% | 4.8% | $16.49B $18.63B $2.88B book | 2025-12-31 |
| 210 | 2313.HK Shenzhou International Group Holdings LimitedListed HK, based HK · Consumer Cyclical · Textile Manufacturing | $6.52B | $9.35B | 1.43 | 30.3% | 8.9% | $10.19B $8.00B $9.87B | 2025-12-31 |
| 211 | 1787.HK Shandong Gold Mining Co., Ltd.Listed HK, based CN · Basic Materials · Gold | $11.22B | $16.09B | 1.43 | 30.3% | 5.0% | $26.56B $11.76B $9.97B book | 2025-12-31 |
| 212 | 0934.HK Sinopec Kantons Holdings LimitedListed HK, based HK · Energy · Oil & Gas Midstream | $1.17B | $1.67B | 1.43 | 30.0% | 6.5% | $746.57M $2.14B $2.12B book | 2025-12-31 |
| 213 | 0696.HK TravelSky Technology LimitedListed HK, based HK · Technology · Information Technology Services | $3.31B | $4.68B | 1.41 | 29.2% | 6.3% | $5.84B $4.67B $3.52B book | 2025-12-31 |
| 214 | 1330.HK Dynagreen Environmental Protection Group Co., Ltd.Listed HK, based CN · Industrials · Waste Management | $1.09B | $1.54B | 1.41 | 29.1% | 4.5% | $1.92B $1.47B $1.24B book | 2025-12-31 |
| 215 | 2331.HK Li Ning Company LimitedListed HK, based CN · Consumer Cyclical · Leisure | $4.05B | $5.72B | 1.41 | 29.1% | 9.7% | $7.02B $4.54B $5.59B | 2025-12-31 |
| 216 | 1681.HK Consun Pharmaceutical Group LimitedListed HK, based CN · Healthcare · Drug Manufacturers - Specialty & Generic | $1.57B | $2.20B | 1.41 | 29.0% | 7.2% | $2.90B $2.20B $1.52B | 2025-12-31 |
| 217 | 3958.HK Orient Securities Company LimitedListed HK, based CN · Financial Services · Capital Markets | $6.02B | $8.41B | 1.40 | 28.4% | 5.2% | $2.71B $10.06B $12.47B book | 2025-12-31 |
| 218 | 0291.HK China Resources Beer (Holdings) Company LimitedListed HK, based HK · Consumer Defensive · Beverages - Brewers | $7.64B | $10.65B | 1.39 | 28.2% | 6.7% | $10.10B $16.71B $5.15B book | 2025-12-31 |
| 219 | 0941.HK China Mobile LimitedListed HK, based HK · Communication Services · Telecom Services | $218.26B | $304.03B | 1.39 | 28.2% | 5.8% | $336.45B $288.06B $287.59B | 2025-12-31 |
| 220 | 1072.HK Dongfang Electric Corporation LimitedListed HK, based CN · Industrials · Specialty Industrial Machinery | $7.05B | $9.78B | 1.39 | 27.9% | 8.0% | $13.24B $8.88B $7.21B book | 2025-12-31 |
| 221 | 6049.HK Poly Property Services Co., Ltd.Listed HK, based CN · Real Estate · Real Estate Services | $1.93B | $2.68B | 1.39 | 27.8% | 9.5% | $3.76B $2.74B $1.54B book | 2025-12-31 |
| 222 | 0316.HK Orient Overseas (International) LimitedListed HK, based HK · Industrials · Marine Shipping | $12.11B | $16.62B | 1.37 | 27.1% | 11.6% | $24.35B $12.08B $13.43B book | 2025-12-31 |
| 223 | 3888.HK Kingsoft Corporation LimitedListed HK, based HK · Communication Services · Electronic Gaming & Multimedia | $4.29B | $5.88B | 1.37 | 27.0% | 8.1% | $7.77B $2.68B $7.19B | 2025-12-31 |
| 224 | 6886.HK Huatai Securities Co., Ltd.Listed HK, based CN · Financial Services · Capital Markets | $18.92B | $25.92B | 1.37 | 27.0% | 5.1% | $15.34B $30.57B $31.86B book | 2025-12-31 |
| 225 | 1866.HK China XLX Fertiliser Ltd.Listed HK, based CN · Basic Materials · Agricultural Inputs | $1.67B | $2.28B | 1.36 | 26.7% | 5.4% | $3.42B $1.54B $1.89B book | 2025-12-31 |
| 226 | 1788.HK Guotai Junan International Holdings LimitedListed HK, based HK · Financial Services · Capital Markets | $3.53B | $4.76B | 1.35 | 25.7% | 3.4% | $10.42B $1.79B $2.05B book | 2025-12-31 |
| 227 | 2233.HK West China Cement LimitedListed HK, based CN · Basic Materials · Building Materials | $1.26B | $1.69B | 1.35 | 25.7% | 6.3% | $2.01B $992.99M $2.06B book | 2025-12-31 |
| 228 | 0525.HK Guangshen Railway Company LimitedListed HK, based CN · Industrials · Railroads | $2.04B | $2.74B | 1.34 | 25.6% | 6.9% | $1.01B $2.96B $4.26B book | 2025-12-31 |
| 229 | 6936.HK S.F. Holding Co., Ltd.Listed HK, based CN · Industrials · Integrated Freight & Logistics | $18.61B | $24.81B | 1.33 | 25.0% | 5.3% | $29.06B $23.09B $22.27B | 2025-12-31 |
| 230 | 0322.HK Tingyi (Cayman Islands) Holding Corp.Listed HK, based CN · Consumer Defensive · Packaged Foods | $8.30B | $10.93B | 1.32 | 24.1% | 4.2% | $15.37B $8.46B $8.95B | 2025-12-31 |
| 231 | 1972.HK Swire Properties LimitedListed HK, based HK · Real Estate · Real Estate Services | $17.67B | $23.26B | 1.32 | 24.0% | 7.4% | $67.71M $34.85B book $34.85B book | 2025-12-31 |
| 232 | 0177.HK Jiangsu Expressway Company LimitedListed HK, based CN · Industrials · Infrastructure Operations | $6.80B | $8.94B | 1.32 | 24.0% | 5.2% | $9.49B $9.17B $8.16B book | 2025-12-31 |
| 233 | 0728.HK China Telecom Corporation LimitedListed HK, based CN · Communication Services · Telecom Services | $51.98B | $68.27B | 1.31 | 23.9% | 7.2% | $69.46B $64.71B $70.64B book | 2025-12-31 |
| 234 | 3668.HK Yancoal Australia LtdListed HK, based AU · Energy · Thermal Coal | $5.26B | $6.88B | 1.31 | 23.6% | 10.7% | $10.90B $3.67B $6.08B | 2025-12-31 |
| 235 | 3899.HK CIMC Enric Holdings LimitedListed HK, based CN · Energy · Oil & Gas Equipment & Services | $1.85B | $2.40B | 1.30 | 23.0% | 7.7% | $3.35B $1.88B $1.97B book | 2025-12-31 |
| 236 | 1688.HK Lingyi iTech (Guangdong) CompanyListed HK, based CN · Technology · Electronic Components | $5.12B | $6.62B | 1.29 | 22.6% | 7.1% | $6.52B $4.77B $8.58B | 2025-12-31 |
| 237 | 0512.HK Grand Pharmaceutical Group LimitedListed HK, based HK · Healthcare · Drug Manufacturers - Specialty & Generic | $2.15B | $2.77B | 1.29 | 22.5% | 7.3% | $3.61B $2.36B $2.33B | 2025-12-31 |
| 238 | 1997.HK Wharf Real Estate Investment Company LimitedListed HK, based HK · Real Estate · Real Estate Services | $11.62B | $14.95B | 1.29 | 22.3% | 7.7% | $5.52B $23.94B book $15.41B | 2025-12-31 |
| 239 | 0293.HK Cathay Pacific Airways LimitedListed HK, based HK · Industrials · Airlines | $11.22B | $14.43B | 1.29 | 22.3% | 6.0% | $19.27B $16.63B $7.41B book | 2025-12-31 |
| 240 | 2196.HK Shanghai Fosun Pharmaceutical (Group) Co., Ltd.Listed HK, based CN · Healthcare · Drug Manufacturers - Specialty & Generic | $5.62B | $7.22B | 1.28 | 22.1% | 4.7% | $3.94B $8.48B $9.22B book | 2025-12-31 |
| 241 | 0285.HK BYD Electronic (International) Company LimitedListed HK, based CN · Technology · Electronic Components | $6.46B | $8.28B | 1.28 | 22.0% | 5.3% | $10.49B $9.28B $5.08B book | 2025-12-31 |
| 242 | 0598.HK Sinotrans LimitedListed HK, based CN · Industrials · Integrated Freight & Logistics | $4.07B | $5.20B | 1.28 | 21.7% | 8.8% | $4.39B $4.91B $6.30B book | 2025-12-31 |
| 243 | 9696.HK Tianqi Lithium CorporationListed HK, based CN · Basic Materials · Specialty Chemicals | $6.17B | $7.86B | 1.27 | 21.5% | 7.5% | $6.05B $8.76B book $8.76B book | 2025-12-31 |
| 244 | 2618.HK JD Logistics, Inc.Listed HK, based CN · Industrials · Integrated Freight & Logistics | $7.57B | $9.62B | 1.27 | 21.3% | 6.3% | $8.42B $11.17B $9.27B | 2025-12-31 |
| 245 | 2596.HK Yibin City Commercial Bank Co., LtdListed HK, based CN · Financial Services · Banks - Regional | $1.55B | $1.96B | 1.26 | 20.9% | 8.6% | $3.33B $899.88M $1.65B book | 2025-12-31 |
| 246 | 1199.HK COSCO SHIPPING Ports LimitedListed HK, based HK · Industrials · Marine Shipping | $3.12B | $3.94B | 1.26 | 20.8% | 6.5% | $823.16M $3.45B $7.55B book | 2025-12-31 |
| 247 | 0639.HK Shougang Fushan Resources Group LimitedListed HK, based HK · Basic Materials · Coking Coal | $1.77B | $2.24B | 1.26 | 20.8% | 9.5% | $3.12B $1.24B $2.37B book | 2025-12-31 |
| 248 | 6693.HK Chifeng Jilong Gold Mining Group LimitedListed HK, based CN · Basic Materials · Gold | $8.58B | $10.82B | 1.26 | 20.7% | 5.1% | $11.83B $12.09B $8.53B | 2025-12-31 |
| 249 | 0358.HK Jiangxi Copper Company LimitedListed HK, based CN · Basic Materials · Copper | $14.49B | $18.12B | 1.25 | 20.0% | 6.0% | $27.46B $11.97B $14.92B book | 2025-12-31 |
| 250 | 3393.HK Wasion Holdings LimitedListed HK, based HK · Industrials · Electrical Equipment & Parts | $1.67B | $2.08B | 1.25 | 19.8% | 10.1% | $2.41B $1.42B $2.42B | 2025-12-31 |
| 251 | 0175.HK Geely Automobile Holdings LimitedListed HK, based HK · Consumer Cyclical · Auto Manufacturers | $20.30B | $24.72B | 1.22 | 17.9% | 5.6% | $27.91B $32.12B $14.13B book | 2025-12-31 |
| 252 | 0336.HK Huabao International Holdings LimitedListed HK, based HK · Basic Materials · Specialty Chemicals | $1.37B | $1.66B | 1.21 | 17.5% | 5.4% | $1.62B $1.50B $1.87B book | 2025-12-31 |
| 253 | 1698.HK Tencent Music Entertainment GroupListed HK, based CN · Communication Services · Internet Content & Information | $12.87B | $15.58B | 1.21 | 17.3% | 8.0% | $15.82B $14.60B $16.30B | 2025-12-31 |
| 254 | 0012.HK Henderson Land Development Company LimitedListed HK, based HK · Real Estate · Real Estate - Diversified | $16.06B | $19.41B | 1.21 | 17.3% | 7.8% | $582.05M $13.81B $43.86B book | 2025-12-31 |
| 255 | 0083.HK Sino Land Company LimitedListed HK, based HK · Real Estate · Real Estate - Development | $12.30B | $14.62B | 1.19 | 15.9% | 7.7% | $10.97B $10.89B $21.99B book | 2025-06-30 |
| 256 | 0189.HK Dongyue Group LimitedListed HK, based CN · Basic Materials · Chemicals | $2.43B | $2.88B | 1.19 | 15.8% | 11.9% | $3.52B $2.25B $2.89B book | 2025-12-31 |
| 257 | 2869.HK Greentown Service Group Co. Ltd.Listed HK, based CN · Real Estate · Real Estate Services | $1.63B | $1.92B | 1.18 | 15.2% | 8.2% | $2.32B $1.50B $1.94B | 2025-12-31 |
| 258 | 9636.HK JF SmartInvest Holdings LtdListed HK, based CN · Consumer Defensive · Education & Training Services | $1.65B | $1.94B | 1.17 | 14.8% | 4.9% | $3.30B $2.10B $424.96M book | 2025-12-31 |
| 259 | 9611.HK LONGCHEERListed HK, based CN · Technology · Consumer Electronics | $1.34B | $1.55B | 1.16 | 13.5% | 4.9% | $2.24B $1.32B $1.10B book | 2025-12-31 |
| 260 | 3606.HK Fuyao Glass Industry Group Co., Ltd.Listed HK, based CN · Consumer Cyclical · Auto Parts | $18.01B | $20.79B | 1.15 | 13.4% | 6.4% | $20.36B $18.36B $23.64B | 2025-12-31 |
| 261 | 1024.HK Kuaishou TechnologyListed HK, based CN · Communication Services · Internet Content & Information | $16.24B | $18.67B | 1.15 | 13.0% | 8.1% | $16.29B $27.60B $12.12B book | 2025-12-31 |
| 262 | 9987.HK Yum China Holdings, Inc.Listed HK, based CN · Consumer Cyclical · Restaurants | $13.71B | $15.57B | 1.14 | 11.9% | 4.8% | $18.06B $11.53B $17.13B | 2025-12-31 |
| 263 | 9985.HK WEILONG Delicious Global Holdings LtdListed HK, based CN · Consumer Defensive · Packaged Foods | $2.02B | $2.27B | 1.13 | 11.2% | 9.0% | $2.40B $2.02B $2.40B | 2025-12-31 |
| 264 | 2388.HK BOC Hong Kong (Holdings) LimitedListed HK, based HK · Financial Services · Banks - Regional | $68.43B | $76.81B | 1.12 | 10.9% | 5.7% | $101.35B $82.36B $46.71B book | 2025-12-31 |
| 265 | 1055.HK China Southern Airlines Company LimitedListed HK, based CN · Industrials · Airlines | $6.74B | $7.55B | 1.12 | 10.7% | 2.4% | $7.55B book $7.55B book $7.55B book | 2025-12-31 |
| 266 | 0317.HK CSSC Offshore & Marine Engineering (Group) Company LimitedListed HK, based CN · Industrials · Aerospace & Defense | $2.32B | $2.59B | 1.12 | 10.5% | 10.0% | $3.15B book $1.48B $3.15B book | 2025-12-31 |
| 267 | 0354.HK Chinasoft International LimitedListed HK, based CN · Technology · Information Technology Services | $1.21B | $1.35B | 1.11 | 10.3% | 5.6% | $1.25B $1.05B $1.75B book | 2025-12-31 |
| 268 | 2636.HK Shenzhen Transsion Holdings Co., Ltd.Listed HK, based CN · Technology · Consumer Electronics | $5.63B | $6.24B | 1.11 | 9.8% | 7.4% | $10.06B $5.51B $3.15B book | 2025-12-31 |
| 269 | 2589.HK Auntea Jenny (Shanghai) Industrial Co., Ltd.Listed HK, based CN · Consumer Cyclical · Restaurants | $1.30B | $1.44B | 1.11 | 9.7% | 10.4% | $1.14B $2.87B $317.62M book | 2025-12-31 |
| 270 | 2319.HK China Mengniu Dairy Company LimitedListed HK, based HK · Consumer Defensive · Packaged Foods | $8.67B | $9.59B | 1.11 | 9.6% | 5.0% | $10.40B $9.44B $8.93B | 2025-12-31 |
| 271 | 3998.HK Bosideng International Holdings LimitedListed HK, based HK · Consumer Cyclical · Apparel Manufacturing | $5.90B | $6.51B | 1.10 | 9.3% | 7.9% | $9.33B $7.52B $2.67B book | 2026-03-31 |
| 272 | 6099.HK China Merchants Securities Co., Ltd.Listed HK, based CN · Financial Services · Capital Markets | $15.58B | $17.11B | 1.10 | 9.0% | 5.1% | $6.81B $23.18B $21.34B book | 2025-12-31 |
| 273 | 1776.HK GF Securities Co., Ltd.Listed HK, based CN · Financial Services · Capital Markets | $16.72B | $18.29B | 1.09 | 8.6% | 5.5% | $4.86B $22.93B $27.08B book | 2025-12-31 |
| 274 | 1088.HK China Shenhua Energy Company LimitedListed HK, based CN · Energy · Thermal Coal | $120.17B | $131.22B | 1.09 | 8.4% | 5.7% | $152.99B $102.20B $138.47B | 2025-12-31 |
| 275 | 0270.HK Guangdong Investment LimitedListed HK, based HK · Utilities · Utilities - Regulated Water | $7.37B | $8.05B | 1.09 | 8.4% | 6.4% | $8.98B $7.70B $7.48B book | 2025-12-31 |
| 276 | 2888.HK Standard Chartered PLCListed HK, based GB · Financial Services · Banks - Diversified | $63.89B | $69.34B | 1.09 | 7.9% | 5.5% | $79.78B $72.30B $55.95B book | 2025-12-31 |
| 277 | 3339.HK Lonking Holdings LimitedListed HK, based CN · Industrials · Farm & Heavy Construction Machinery | $1.71B | $1.85B | 1.08 | 7.6% | 11.2% | $2.29B $1.61B $1.64B book | 2025-12-31 |
| 278 | 3306.HK JNBY Design LimitedListed HK, based CN · Consumer Cyclical · Apparel Manufacturing | $1.54B | $1.66B | 1.07 | 6.9% | 7.2% | $2.15B $1.97B $850.51M | 2026-06-30 |
| 279 | 1060.HK Damai Entertainment Holdings LimitedListed HK, based CN · Communication Services · Entertainment | $1.63B | $1.75B | 1.07 | 6.9% | 9.5% | $1.57B $1.19B $2.47B book | 2026-03-31 |
| 280 | 2155.HK Morimatsu International Holdings Company LimitedListed HK, based CN · Industrials · Specialty Industrial Machinery | $1.14B | $1.21B | 1.06 | 5.6% | 8.8% | $1.51B $1.28B $838.22M book | 2025-12-31 |
| 281 | 0999.HK Xiaocaiyuan International Holding Ltd.Listed HK, based CN · Consumer Cyclical · Restaurants | $1.33B | $1.39B | 1.05 | 4.5% | 9.8% | $1.18B $2.11B $895.43M | 2025-12-31 |
| 282 | 2005.HK SSY Group LimitedListed HK, based HK · Healthcare · Drug Manufacturers - Specialty & Generic | $1.02B | $1.07B | 1.05 | 4.3% | 5.9% | $1.34B $896.77M $980.42M book | 2025-12-31 |
| 283 | 2038.HK FIH Mobile LimitedListed HK, based TW · Technology · Consumer Electronics | $1.49B | $1.56B | 1.05 | 4.3% | 9.1% | $1.62B $1.52B book $1.52B book | 2025-12-31 |
| 284 | 2057.HK ZTO Express (Cayman) Inc.Listed HK, based CN · Industrials · Integrated Freight & Logistics | $14.66B | $15.23B | 1.04 | 3.8% | 8.8% | $16.77B $13.17B $15.76B | 2025-12-31 |
| 285 | 0179.HK Johnson Electric Holdings LimitedListed HK, based HK · Consumer Cyclical · Auto Parts | $2.04B | $2.12B | 1.04 | 3.5% | 11.4% | $2.28B $1.74B $2.32B | 2026-03-31 |
| 286 | 2602.HK Onewo Inc.Listed HK, based CN · Real Estate · Real Estate Services | $2.77B | $2.85B | 1.03 | 2.8% | 12.9% | $3.55B $1.78B $3.22B | 2025-12-31 |
| 287 | 2232.HK Crystal International Group LimitedListed HK, based HK · Consumer Cyclical · Apparel Manufacturing | $2.31B | $2.37B | 1.03 | 2.5% | 8.5% | $2.81B $2.70B $1.61B book | 2025-12-31 |
| 288 | 1876.HK Budweiser Brewing Company APAC LimitedListed HK, based HK · Consumer Defensive · Beverages - Brewers | $9.58B | $9.82B | 1.02 | 2.4% | 7.2% | $11.73B $8.16B $9.59B | 2025-12-31 |
| 289 | 9638.HK Ferretti S.p.A.Listed HK, based IT · Consumer Cyclical · Recreational Vehicles | $1.08B | $1.11B | 1.02 | 2.4% | 9.0% | $1.03B $1.22B $1.08B book | 2025-12-31 |
| 290 | 1929.HK Chow Tai Fook Jewellery Group LimitedListed HK, based HK · Consumer Cyclical · Luxury Goods | $13.68B | $13.93B | 1.02 | 1.8% | 7.5% | $14.38B $23.33B $4.08B book | 2026-03-31 |
| 291 | 1133.HK Harbin Electric Company LimitedListed HK, based CN · Industrials · Specialty Industrial Machinery | $3.91B | $3.98B | 1.02 | 1.7% | 10.1% | $5.06B $4.23B $2.64B book | 2025-12-31 |
| 292 | 9961.HK Trip.com Group LimitedListed HK, based SG · Consumer Cyclical · Travel Services | $24.31B | $24.62B | 1.01 | 1.3% | 9.4% | $25.56B $24.60B $23.69B book | 2025-12-31 |
| 293 | 0853.HK MicroPort Scientific CorporationListed HK, based CN · Healthcare · Medical Devices | $1.48B | $1.50B | 1.01 | 1.2% | 5.8% | $1.50B book $1.50B book $1.50B book | 2025-12-31 |
| 294 | 2391.HK Tuya Inc.Listed HK, based CN · Technology · Software - Infrastructure | $1.02B | $1.03B | 1.01 | 0.9% | 7.8% | $1.03B book $1.03B book $1.03B book | 2025-12-31 |
| 295 | 0220.HK Uni-President China Holdings LtdListed HK, based CN · Consumer Defensive · Beverages - Non-Alcoholic | $3.82B | $3.84B | 1.00 | 0.4% | 4.8% | $5.73B $3.87B $1.91B book | 2025-12-31 |
| 296 | 3288.HK Foshan Haitian Flavouring and Food Company Ltd.Listed HK, based CN · Consumer Defensive · Packaged Foods | $18.86B | $18.92B | 1.00 | 0.3% | 4.7% | $26.45B $16.48B $13.83B | 2025-12-31 |
| 297 | 1211.HK BYD Company LimitedListed HK, based CN · Consumer Cyclical · Auto Manufacturers | $86.01B | $85.51B | 0.99 | -0.6% | 5.6% | $102.19B $114.07B $40.28B book | 2025-12-31 |
| 298 | 0005.HK HSBC Holdings plcListed HK, based GB · Financial Services · Banks - Diversified | $311.07B | $308.18B | 0.99 | -0.9% | 6.8% | $396.86B $330.40B $197.28B book | 2025-12-31 |
| 299 | 2020.HK ANTA Sports Products LimitedListed HK, based CN · Consumer Cyclical · Leisure | $26.22B | $25.71B | 0.98 | -2.0% | 7.4% | $31.33B $26.41B $19.38B | 2025-12-31 |
| 300 | 0136.HK China Ruyi Holdings LimitedListed HK, based HK · Communication Services · Entertainment | $2.97B | $2.90B | 0.98 | -2.5% | 8.2% | $3.41B book $1.86B $3.41B book | 2025-12-31 |
How to read this page
What Intrinsic Value means
The plain average of three values. Nothing is capped, so it can reach many times the Market Cap.
EPV + Growth
earnings power value plus growth value, less net debt.
Profit
15 years of profit paid to shareholders, plus the book value and the profit kept by then.
FCFF
15 years of free cash flow, plus the capital invested by then, less net debt.
Projections, not exact values. Intrinsic Values are projected from each company's past reports. They show which stocks look cheap compared with the others, not exactly what a stock is worth.
See how this ranking did on past years
The backtest picks the Top N the same way on an older fiscal year and measures what happened to them.
Open the backtest