EN DE

China Tobacco International HK Co Ltd (6055) Fair Value & Analysis

Consumer Defensive · HK · Market cap HK$13.9B (≈ $1.8B) · ISIN HK0000503208

What is China Tobacco International HK Co Ltd really worth?

CT China Tobacco International HK Co Ltd 6055 · HK
PriceHK$24.60
Fair ValueHK$24.09
Upside−2.1%
Quality62/100

A solid business, currently priced close to our fair value of HK$24.09.

Watch China Tobacco International HK Co Ltd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

✓Healthy Growth (revenue 5y +33.1 %/yr)
✓generates free cash flow

Risks

!Thin margins · 6.7% net margin
!Trails peers (5/13)
!Moderate moat 60/100

For context

·2.11% dividend yield
Evidence: High Range HK$18.07 – HK$39.82

Fair value as of: Aug 21, 2026

From 26 valuation models · updated 15 days ago

Share price +4.6% over the past month.

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • A fairly wide model range (HK$18.07 to HK$39.82) leaves room in how you read the outcome.

Price vs Fair Value (5 years)

HK$46.48 HK$6.98 Fair Value HK$24.09 Apr 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 21, 2026.

How to read this chart

60‑month range HK$6.98 – HK$46.48 · fair‑value band HK$18.07 – HK$39.82 · the HK$24.60 price screens above the HK$24.09 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 21, 2026.

Full chart & analysis →

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

Analysis

China Tobacco International HK Co Ltd (6055) currently trades at HK$24.60, while our model-based Fair Value estimate is HK$24.09, implying the stock looks roughly 2.1% fairly valued today. The Quality Score stands at 62/100 (solid quality), in the Consumer Defensive sector. Bull case: the DCF Models group reads highest at a median of HK$35.33 per share, and 16 of the 26 models we run sit above the HK$24.60 price. Bear case: the Asset-Based group reads lowest at HK$3.53, and 10 of the 26 models stay below the price. Evidence for this calculation is high.

Over the trailing twelve months, China Tobacco International HK Co Ltd generated revenue of HK$14.6B at a net margin of 6.7%. Revenue declined 2.5% year over year. It earns a return on equity of 29.8%. Net debt stands at HK$2.5B. Fundamentals as of Aug 21, 2026

Our scenario range runs from HK$18.07 (bear case) to HK$39.82 (bull case); at HK$24.60, the current price sits within 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 48% below its 52-week high and 33% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at −18% fair-value upside, at −2%, 6055 screens cheaper than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly HK$0.3384 per share, which is 1.4 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced 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. Every input is real reported data, nothing guessed.

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
FCF DCF best evidence HK$21.01 HK$39.77 HK$78.40 74
Growth DCF HK$20.57 HK$38.07 HK$69.34 72
Owner Earnings HK$21.03 HK$41.05 HK$78.45 70
All 26 models by family
DCF Models
FCF DCF best evidence HK$21.01 HK$39.77 HK$78.40 74
Owner Earnings HK$21.03 HK$41.05 HK$78.45 70
5Y Revenue Exit HK$18.70 HK$34.21 HK$56.00 68
5Y EBITDA Exit HK$19.22 HK$35.33 HK$56.26 70
5Y P/E Exit HK$21.31 HK$39.88 HK$62.07 66
10Y Revenue Exit HK$18.68 HK$34.06 HK$59.27 62
10Y EBITDA Exit HK$19.66 HK$34.90 HK$59.50 64
10Y P/E Exit HK$21.08 HK$38.34 HK$64.63 59
Earnings-Based
Graham-Dodd HK$9.64 HK$53.02 HK$73.57 63
Lynch FV HK$14.76 HK$21.09 HK$27.42 61
PEG = 1.0 HK$14.76 HK$21.09 HK$27.42 57
EPV HK$15.08 HK$17.53 HK$19.67 70
Dividend Discount
Gordon GGM HK$4.59 HK$9.55 HK$15.14 66
DDM Multi-Stage HK$4.59 HK$8.05 HK$10.02 66
Multiples
P/E Multiple HK$22.32 HK$29.76 HK$37.20 63
P/S Multiple HK$18.07 HK$24.09 HK$30.12 58
P/B Multiple HK$18.07 HK$24.09 HK$30.12 55
EV/EBIT HK$24.38 HK$32.38 HK$40.37 63
EV/EBITDA HK$19.53 HK$25.90 HK$32.28 64
EV/Revenue HK$17.52 HK$24.85 HK$32.19 51
Asset-Based
NCAV (Graham) HK$2.63 HK$3.53 HK$5.27 51
Growth DCF
Growth DCF HK$20.57 HK$38.07 HK$69.34 72
Rev-Margin DCF HK$18.70 HK$33.64 HK$54.07 68
Economic Profit
Residual Income HK$9.47 HK$12.68 HK$72.74 64
ROIC Compounder HK$17.34 HK$23.15 HK$30.50 70
Growth Earnings
Growth-Adj P/E HK$21.44 HK$30.63 HK$39.82 67

Widest divergence: DCF Models (HK$35.33) versus Asset-Based (HK$3.53). Highest evidence: FCF DCF (74).

Notify me when 6055 reaches fair value

Put 6055 on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 14.2 as of Jul 2, 2026
P/S ratio 0.95 P/E × margin
EPS (TTM) HK$1.02 price ÷ EPS = P/E 14.2
Dividend yield 2.1% payout 51.0%
Net margin 6.7% FY2025
Return on equity 29.8% TTM
More key figures
Profitability
Return on assets (EBIT) 12.1% avg 5y
Operating margin 10.2% TTM
Growth
Revenue (TTM) HK$14.6B TTM
Revenue growth (YoY) −2.5% 3y avg +20.5%
EPS growth (YoY) +30.2%
Balance sheet & cash flow
Free cash flow HK$1.0B FY2025
Net debt HK$2.5B FY2025 · ≈ 2.5 yrs of FCF

Figures from reported company fundamentals · as of Aug 21, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 62/100

Of which business quality 61 · Market factors (momentum, volatility) 27

Profitability 65
Margins and returns on capital today
Quality Growth 63
Are margins and returns improving?
Cashflow 53
Earnings quality: real cash, not paper profit
Fin. Strength 56
Balance sheet, leverage, solvency risk
Investment 47
Disciplined investing over empire-building
Low Volatility 54
Calm price path (market factor)
Momentum 19
Price trend over the last 3–12 months (market factor)
52W Momentum 11
Distance to the 52-week high (market factor)
Net Issuance 82
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.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

China Tobacco International (HK) Company Limited engages in tobacco business. The company operates through Tobacco Leaf Products Export Business, Tobacco Leaf Products Import Business, Cigarettes Export Business, New Tobacco Products Export Business, and Brazil Operation Business segments.

Full company description

China Tobacco International (HK) Company Limited engages in tobacco business. The company operates through Tobacco Leaf Products Export Business, Tobacco Leaf Products Import Business, Cigarettes Export Business, New Tobacco Products Export Business, and Brazil Operation Business segments. The Tobacco Leaf Products Export Business segment exports tobacco leaf products to cigarette manufacturers and authorized purchasing agents of cigarette manufacturers in Southeast Asia, Hong Kong, Macau, and Taiwan. The Tobacco Leaf Products Import Business segment imports tobacco leaf products to Mainland China and internationally. The New Tobacco Products Export Business segment exports new tobacco products to retailers, cigarettes wholesalers, and independent third parties. The Cigarettes Export Business segment exports cigarettes to duty-paid retailers, duty-free operators, and cigarettes wholesalers, as well as sells cigarettes through distributors. The Brazil Operation Business segment engages in the procurement, processing, and sale of tobacco leaves; and procurement of agricultural materials related to tobacco production in Brazil and internationally. The company was founded in 1989 and is headquartered in Kowloon, Hong Kong. China Tobacco International (HK) Company Limited is a subsidiary of China Tobacco International Group Limited.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

China Tobacco International HK Co Ltd reported revenue of HK$14.6B in FY2025 versus HK$8.1B in FY2021, a compound +16.0%/yr. Reported net income was HK$980M in FY2025, compounding +8.7%/yr from FY2021.

Growth Quality 90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
HK$14.6B
Latest YoY
+11.5%
Avg. revenue 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.
+20.5%
Avg. revenue 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.
+33.1%
Avg. revenue growth/yr (10Y) ⓘ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.
+6.7%
Value creation/yr (5Y) ⓘEarnings growth per share (CAGR 5 years, EBIT basis) plus dividend yield: value created per share and year.
+37.3% (35.2 + 2.1)
Revenue +16.0%/yr
FY21 HK$8.1B
FY22 HK$8.3B
FY23 HK$11.8B
FY24 HK$13.1B
FY25 HK$14.6B
Net income +8.7%/yr
FY21 HK$703M
FY22 HK$375M
FY23 HK$599M
FY24 HK$854M
FY25 HK$980M
Character of growth · EPS growth decomposed (2015-2025) +9.5 % p.a.
Revenue per share +7.3 %

of which total revenue +7.8 % · buybacks/dilution −0.4 %

EBIT margin +4.6 %
Tax rate −0.1 %
Residual (interest, one-offs) −2.3 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

Watch 6055: get an alert when its fair value changes →

Run the numbers yourself: free valuation calculators
DCF CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorFama-French ModelIntrinsic Value
Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
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.

China Tobacco International HK Co Ltd · Fair Value
HK$24.09 −2%Fair Value
Calculator →

Cite: Fair Value Calculator (2026). "China Tobacco International HK Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/6055

Peer Group

Tobacco · 36 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 62 · Below median
Fair Value upside −2% · Below median
Return on equity (TTM) 30% · Top 25%
Return on assets 9% · Above median
Net margin (TTM) 7% · Below median
Operating margin (TTM) 10% · Below median
Revenue growth −3% · Below median
Dividend yield (TTM) 2.1% · Below median

Valuation Multiples vs Tobacco median · lower = cheaper

P/E (TTM) 14.2× · Cheaper than median
P/B 3.82× · Pricier than median
P/S (TTM) 0.96× · Cheaper than median
P/FCF 1.7× · Cheaper than median
EV/EBITDA 10.2× · Pricier than median

Strength profile in five axes (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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE31 · sector 38
FUTURE0 · sector 25
PAST100 · sector 51
HEALTH0 · sector 97
DIVIDEND42 · sector 78

Values & ESG

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

Tobacco

Similar stocks

10 more Tobacco stocks, each showing price versus our Fair Value estimate (as of Aug 21, 2026).

Stock Price Fair Value vs Fair Value
Philip Morris International Inc PM $190.48 $103.71 −46%
British American Tobacco p.l.c. BTI $56.13 $61.07 +9%
Altria Group MO $68.65 $81.81 +19%
ITC Limited 500875 ₹279.50 ₹212.74 −24%
KT&G Corporation 033780 175,500 KRW 110,656 KRW −37%
PT Hanjaya Mandala Sampoerna Tbk, HMSP 745.00 IDR 1,041 IDR +40%
Smoore International Holdings 6969 HK$9.24 HK$4.19 −55%
Godfrey Phillips India Limited GODFRYPHLP ₹2,160 ₹1,194 −45%
PT Gudang Garam Tbk, GGRM 20,675 IDR 16,988 IDR −18%
TABAK TABAK 19,100 CZK 23,215 CZK +22%

Compare China Tobacco International HK Co Ltd with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive stocks →

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

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is China Tobacco International HK Co Ltd (6055) overvalued or undervalued?
As of Aug 21, 2026, our model estimates a fair value of HK$24.09 versus a price of HK$24.60, about −2% upside (fairly valued).
What is the fair value of 6055?
Our model-based fair value for China Tobacco International HK Co Ltd is HK$24.09 (as of Aug 21, 2026), built from audited fundamentals. The current price: HK$24.60.
What is the quality score of 6055?
China Tobacco International HK Co Ltd has a Quality Score of 62/100. 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 China Tobacco International HK Co Ltd (6055)?
China Tobacco International HK Co Ltd reported trailing-twelve-month revenue of about HK$14.6B (latest available figure, as of Aug 21, 2026).
What is the net profit margin of 6055?
The net profit margin of China Tobacco International HK Co Ltd is about 6.7%, meaning it keeps roughly 6.7% of revenue as net income. Based on the latest reported figures.
Does China Tobacco International HK Co Ltd pay a dividend?
China Tobacco International HK Co Ltd currently shows a dividend yield of about 2.11% relative to its recent price (as of Aug 21, 2026).
Free · no account needed

Watch China Tobacco International HK Co Ltd in the live analysis

One click puts China Tobacco International HK Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.