EN DE

Onewo Inc (2602) Fair Value & Analysis

Real Estate · HK · Market cap HK$18.1B

OI Onewo Inc 2602 · HK
PriceHK$18.15
Fair ValueHK$24.91
Upside+37.3%
Quality63/100
Watch Onewo Inc for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 1.9% net margin
Low debt · generates free cash flow
9.93% dividend yield
Ranks above peers (10/14)
Narrow moat 22/100
Evidence: High Range HK$20.49 – HK$29.33 Share as image

Fair value as of: Aug 13, 2026

From 16 valuation models · updated today

Share price +0.1% over the past month.

A solid business, screening 37% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (HK$20.49). The market is more pessimistic than our downside scenario.
  • Solid quality (63/100) at a price below fair value, the discount is the argument here, not the business quality.
  • As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (4 years)

HK$44.37 HK$13.71 Fair Value HK$24.91 Sep 2022 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

46‑month range HK$13.71 – HK$44.37 · fair‑value band HK$20.49 – HK$29.33 · the HK$18.15 price screens below the HK$24.91 fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Onewo Inc (2602) currently trades at HK$18.15, while our model-based Fair Value estimate is HK$24.91, implying the stock looks roughly 37.3% undervalued today. The Quality Score stands at 63/100 (solid quality), in the Real Estate sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Onewo Inc generated revenue of HK$37.3B at a net margin of 1.9%. Revenue grew 2.4% year over year. It earns a return on equity of 4.7%. The balance sheet holds a net cash position of HK$11.7B. Fundamentals as of Aug 13, 2026

Our scenario range runs from HK$20.49 (bear case) to HK$29.33 (bull case); at HK$18.15, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 30% below its 52-week high and 24% above its 52-week low, currently below its 200-day average. For context, the median of 10 Real Estate peers we cover trades at 15% fair-value upside, at 37%, 2602 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF HK$27.40 HK$40.00 HK$61.27 80
Residual Income HK$9.75 HK$9.94 HK$9.52 76
Rev-Margin DCF HK$21.85 HK$29.07 HK$38.39 74
All 16 models by family
DCF Models
FCF DCF HK$27.51 HK$41.19 HK$64.87 38
5Y Revenue Exit HK$21.85 HK$29.12 HK$38.76 39
5Y EBITDA Exit HK$30.93 HK$47.77 HK$68.92 41
10Y Revenue Exit HK$23.32 HK$30.85 HK$41.97 36
10Y EBITDA Exit HK$29.63 HK$44.49 HK$67.14 37
Dividend Discount
Gordon GGM HK$16.82 HK$34.97 HK$55.47 70
DDM Multi-Stage HK$16.82 HK$29.49 HK$36.70 61
Multiples
P/S Multiple HK$7.68 HK$10.24 HK$12.80 58
P/B Multiple HK$7.68 HK$10.24 HK$12.80 55
EV/EBIT HK$26.49 HK$31.85 HK$37.20 53
EV/EBITDA HK$34.44 HK$42.44 HK$50.45 54
EV/Revenue HK$19.29 HK$23.08 HK$26.88 43
Asset-Based
NCAV (Graham) HK$6.34 HK$8.49 HK$12.67 50
Growth DCF
Growth DCF HK$27.40 HK$40.00 HK$61.27 80
Rev-Margin DCF HK$21.85 HK$29.07 HK$38.39 74
Economic Profit
Residual Income HK$9.75 HK$9.94 HK$9.52 76

Widest divergence: DCF Models (HK$41.19) versus Asset-Based (HK$8.49). Highest evidence: Growth DCF (80).

Notify me when 2602 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) HK$37.3B
Revenue growth (YoY) +2.4%
Net margin 1.9%
Return on equity 4.7%
Free cash flow HK$1.5B FY2025
P/E ratio 26.3
More key figures
Operating margin 1.3%
EPS (TTM) HK$0.6800
Dividend yield 9.9%
EPS growth (YoY) +5.6%
Net cash HK$11.7B FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 63/100

Of which business quality 66 · Market factors (momentum, volatility) 34

Profitability 34
Margins and returns on capital today
Quality Growth 47
Are margins and returns improving?
Cashflow 63
Earnings quality: real cash, not paper profit
Fin. Strength 88
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 44
Calm price path (market factor)
Momentum 33
Price trend over the last 3–12 months (market factor)
52W Momentum 25
Distance to the 52-week high (market factor)
Net Issuance 77
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Onewo Inc. provides property management services in the People's Republic of China. It offers residential property services, including cleaning, security, gardening, and repair and maintenance services to property owners, property owners' associations, or residents for residential properties, as well as home-related asset services comprising home sale and …

Full company description

Onewo Inc. provides property management services in the People's Republic of China. It offers residential property services, including cleaning, security, gardening, and repair and maintenance services to property owners, property owners' associations, or residents for residential properties, as well as home-related asset services comprising home sale and rental brokerage, and home redecoration and furnishing services. The company also provides commercial and urban space integrated services that include property and facility management, value-added services for developers, and urban space integrated services, as well as smart property solutions, such as equipment, design, integration and construction, and remote operation services. In addition, it offers smart space solutions, including smart community, city and construction sites; enterprise services, including electromechanical engineering and enterprise outsourcing services; supply chain services comprising supplier settlement and intensive procurement; and IT, public facility management, and industrial investment services. The company was founded in 1990 and is headquartered in Shenzhen, the People's Republic of China. Onewo Inc. operates as a subsidiary of China Vanke Co., Ltd.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Onewo Inc reported revenue of HK$37.3B in FY2025 versus HK$23.7B in FY2021, a compound +12.0%/yr. Reported net income was HK$695M in FY2025, compounding −19.7%/yr from FY2021.

Growth Quality 85/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
HK$37.3B
Latest YoY
+2.9%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+7.4%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+15.5%
Avg. growth/yr (6Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+17.8%
Revenue +12.0%/yr
FY21 HK$23.7B
FY22 HK$30.1B
FY23 HK$33.2B
FY24 HK$36.2B
FY25 HK$37.3B
Net income −19.7%/yr
FY21 HK$1.7B
FY22 HK$1.5B
FY23 HK$2.0B
FY24 HK$1.1B
FY25 HK$695M

Watch 2602: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Onewo Inc Fair Value". https://www.fairvalue-calculator.com/stock/2602

Peer Group

Real Estate Services · 529 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 65 · Top 25%
Fair Value upside +37% · Above median
Return on equity (TTM) 5% · Above median
Return on assets 2% · Above median
Net margin (TTM) 2% · Below median
Operating margin (TTM) 1% · Bottom 25%
Revenue growth 2% · Above median
Dividend yield (TTM) 9.9% · Top 25%

Valuation Multiples vs Real Estate Services median · lower = cheaper

P/E (TTM) 26.3× · Pricier than 75% of peers
P/B 1.24× · Pricier than median
P/S (TTM) 0.49× · Cheaper than median
P/FCF 1.5× · Cheaper than median
EV/EBITDA 2.6× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 83 · sector 35
FUTURE 12 · sector 10
PAST 19 · sector 16
HEALTH 100 · sector 85
DIVIDEND 100 · sector 50

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Real Estate Services stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Plaza S.A MALLPLAZA 3,989 CLP 4,571 CLP +15%
PT Solusi Tunas Pratama Tbk SUPR 43,850 IDR 15,049 IDR -66%
Cencosud Shopping S.A CENCOMALLS 2,412 CLP 2,976 CLP +23%
PT Sarana Menara Nusantara Tbk. owns and TOWR 392.00 IDR 1,012 IDR +158%
PT Metropolitan Kentjana Tbk MKPI 22,000 IDR 19,160 IDR -13%
PT Bangun Kosambi Sukses Tbk, CBDK 3,610 IDR 3,464 IDR -4%
IRSA Inversiones y Representaciones Sociedad Anónima, IRSA 2,495 ARS 2,990 ARS +20%
PT Plaza Indonesia Realty Tbk PLIN 2,510 IDR 2,698 IDR +7%
PT MNC Tourism Indonesia Tbk, KPIG 74.00 IDR 122.12 IDR +65%
PT Indonesian Paradise Property Tbk INPP 770.00 IDR 291.52 IDR -62%

Compare Onewo Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Real Estate stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Onewo Inc (2602) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of HK$24.91 versus a price of HK$18.15, about +37% (undervalued).
What is the fair value of 2602?
Our model-based fair value for Onewo Inc is HK$24.91 (as of Aug 13, 2026), built from audited fundamentals. The current price is HK$18.15.
What is the quality score of 2602?
Onewo Inc has a Quality Score of 63/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Onewo Inc (2602)?
Onewo Inc reported trailing-twelve-month revenue of about HK$37.3B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 2602?
The net profit margin of Onewo Inc is about 1.9%, meaning it keeps roughly 1.9% of revenue as net income. Based on the latest reported figures.
Does Onewo Inc pay a dividend?
Onewo Inc currently shows a dividend yield of about 9.93% relative to its recent price (as of Aug 13, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Onewo Inc and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.