Subscribe

Phancy Group Co., Ltd. (6682.HK)

HKD28.34 +1.42 (+5.27%)
CN HKSE Technology Software - Application
Address No. L01301-1, Building 1
Beijing, CN
CEO Wenyuan Dai
IPO 2023-09-28
ISIN CNE100005KD7

Explore sections of this company profile

Description

Phancy Group Co., Ltd. is dedicated to providing platform-centric artificial intelligence (AI) solutions. The company leverages its core technologies to create comprehensive, enterprise-grade AI products that serve a diverse range of industries. These sectors include finance, retail, manufacturing, energy, power, telecommunications, transportation, technology, education, media, and healthcare. Founded by Wen Yuan Dai and Qiang Yang in September 2014, Phancy Group is headquartered in Beijing, China.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
HKD28.34 +1.42 (+5.27%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
7M
Beta
0.28
Float Shares
359.24M
Free Float %
71.8%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+4.04% -7.10% -11.82% -17.09% -28.24% -25.08% -23.39% -43.62% -43.62% -43.62% -43.62%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
28.34
DCF (Unlevered) 358.01 +1,163.3%
DCF (Levered) 197.52 +597.0%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 4 -2
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
5.40
Safe zone
Piotroski F-Score
1 / 9
Weak
MOAT Score
3 / 10
No MOAT
Composite Rating
B-
Overall Score
3 / 5
Medium
DCF Score
5 / 5
High
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
4 / 5
High
P/E Score
1 / 5
Low
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Software - Application: +13.0%
    +35.6% Q4'25: +32.8% (vs Q4'24)
  • EPS growth Software - Application: +28.6%
    +91.0% Q4'25: +130.5% (vs Q4'24)
  • FCF margin FCF growth · Software - Application: +45.3%
    -9.7% Q4'25: -9.8% (vs Q4'24)
  • EBIT margin Software - Application: +9.4%
    -1.7% Q4'25: 0.0% (vs Q4'24)
  • ROIC Software - Application: +7.5%
    -2.7% Q4'25: -0.1% (vs Q4'24)
  • Share dilution Software - Application: +0.0%
    +7.4% Q4'25: +10.3% (vs Q4'24)
  • Debt / EBITDA Net debt/EBITDA · Software - Application: -1.16×
    -1.99× Q4'25: 30.96× (vs Q4'24)
Valuation Multiples From To
DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.31) × ERP
WACC = 99% × Ke + 1% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 358.91 Current price: 28.34
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
3 Rev. Ana.
1 EPS Ana.
Dec 2027
3 Rev. Ana.
2 EPS Ana.
Dec 2028
2 Rev. Ana.
2 EPS Ana.
Revenue
3.08B
est: 3.49B (-11.7%)
4.20B
est: 4.28B (-1.8%)
5.26B
est: 5.25B (+0.2%)
7.14B
est: 7.14B (+0.0%)
10.15B
8.81B – 10.88B
+42.2% YoY
14.17B
13.07B – 14.76B
+39.6% YoY
18.58B
16.72B – 19.59B
+31.1% YoY
EBITDA
-1.06B
est: -1.21B (+12.4%)
-418.66M
est: 1.85B (-122.6%)
-318.20M
est: 2.27B (-114.0%)
-107.19M
est: 3.09B (-103.5%)
4.39B
3.81B – 4.71B
+42.2% YoY
6.13B
5.65B – 6.38B
+39.6% YoY
8.04B
7.23B – 8.48B
+31.1% YoY
EBIT
-1.09B
est: -1.25B (+12.9%)
-500.00M
est: 1.86B (-126.8%)
-355.08M
est: 2.29B (-115.5%)
-121.80M
est: 3.11B (-103.9%)
4.42B
3.84B – 4.74B
+42.2% YoY
6.17B
5.69B – 6.42B
+39.6% YoY
8.09B
7.28B – 8.53B
+31.1% YoY
Net Income
-1.64B
est: -2.36B (+30.4%)
-908.72M
est: -649.30M (-40.0%)
-268.79M
est: -295.39M (+9.0%)
-26.27M
est: 24.25M (-208.3%)
34.72M
31.12M – 38.32M
+43.2% YoY
242.73M
217.56M – 267.89M
+599.0% YoY
628.01M
441.32M – 745.56M
+158.7% YoY
SGA
939.79M
est: 623.11M (+50.8%)
765.33M
est: 656.32M (+16.6%)
462.01M
est: 804.82M (-42.6%)
359.56M
est: 1.09B (-67.1%)
1.56B
1.35B – 1.67B
+42.2% YoY
2.17B
2.00B – 2.26B
+39.6% YoY
2.85B
2.56B – 3.00B
+31.1% YoY
EPS
-3.56
est: -5.22 (+31.8%)
-2.80
est: -1.34 (-109.2%)
-0.58
est: -0.61 (+4.7%)
-0.05
est: 0.05 (-205.0%)
0.07
0.06 – 0.08
+43.2% YoY
0.50
0.44 – 0.54
+599.0% YoY
1.19
0.88 – 1.49
+137.3% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B- 3/5 5/5 1/5 1/5 4/5 1/5 3/5
2026-05-28 B- 3/5 5/5 1/5 1/5 4/5 1/5 3/5
2026-05-27 B- 3/5 5/5 1/5 1/5 4/5 1/5 3/5
2026-05-26 B- 3/5 5/5 1/5 1/5 4/5 1/5 3/5
2026-05-22 B- 3/5 5/5 1/5 1/5 4/5 1/5 3/5
2026-05-21 B- 3/5 5/5 1/5 1/5 4/5 1/5 3/5
2026-05-20 C+ 2/5 5/5 1/5 1/5 4/5 1/5 1/5
2026-05-19 C+ 2/5 5/5 1/5 1/5 3/5 1/5 1/5
2026-05-18 C+ 2/5 5/5 1/5 1/5 3/5 1/5 1/5
2026-05-15 C+ 2/5 5/5 1/5 1/5 3/5 1/5 1/5
2026-05-14 C+ 2/5 5/5 1/5 1/5 3/5 1/5 1/5
2026-05-13 C+ 2/5 5/5 1/5 1/5 3/5 1/5 1/5
2026-05-12 C+ 2/5 5/5 1/5 1/5 3/5 1/5 1/5
2026-05-11 C+ 2/5 5/5 1/5 1/5 3/5 1/5 1/5
2026-05-08 C+ 2/5 5/5 1/5 1/5 4/5 1/5 1/5
2026-05-07 C+ 2/5 5/5 1/5 1/5 4/5 1/5 1/5
2026-05-06 C+ 2/5 5/5 1/5 1/5 4/5 1/5 1/5
2026-05-05 C+ 2/5 5/5 1/5 1/5 4/5 1/5 1/5
2026-05-04 C+ 2/5 5/5 1/5 1/5 4/5 1/5 1/5
2026-04-30 B- 3/5 5/5 1/5 1/5 4/5 1/5 3/5
2026-04-29 B- 3/5 5/5 1/5 1/5 4/5 1/5 3/5
2026-04-28 B- 3/5 5/5 1/5 1/5 4/5 1/5 3/5
2026-04-27 B- 3/5 5/5 1/5 1/5 4/5 1/5 3/5
2026-04-24 B- 2/5 5/5 1/5 1/5 3/5 1/5 3/5
2026-04-23 B- 2/5 5/5 1/5 1/5 3/5 1/5 3/5
2026-04-22 B- 2/5 5/5 1/5 1/5 3/5 1/5 3/5
2026-04-21 C+ 2/5 5/5 1/5 1/5 3/5 1/5 2/5
2026-04-20 C+ 2/5 5/5 1/5 1/5 3/5 1/5 2/5
2026-04-17 C+ 2/5 5/5 1/5 1/5 3/5 1/5 2/5
2026-04-16 C+ 2/5 5/5 1/5 1/5 3/5 1/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-413.47M
OE per share TTM
-0.87
Owner's Yield
-2.44%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
3.3%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 61 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 iShares MSCI China Small-Cap ETF ECNS 0.77% 501.0K 0.59%
2 UBS Solactive China Technology UCITS ETF USD acc CQQQ.SW 0.15% 559.6K 0.47%
3 UBS Solactive China Technology UCITS ETF hEUR acc CITE.MI 0.14% 528.7K 0.50%
4 iShares MSCI AC Far East ex-Japan Small Cap UCITS ETF ISFE.L 0.11% 77.0K 0.74%
5 WisdomTree China ex-State-Owned Enterprises Fund CXSE 0.09% 453.9K 0.32%
6 iShares MSCI Emerging Markets Small-Cap ETF EEMS 0.07% 261.2K 0.72%
7 State Street SPDR MSCI Emerging Markets Small Cap UCITS ETF EMSD.L 0.07% 417.2K 0.55%
8 iShares MSCI EM Small Cap UCITS ETF IEMS.L 0.07% 234.6K 0.74%
9 State Street SPDR S&P China ETF GXC 0.03% 137.3K 0.59%
10 Vanguard FTSE All-World ex-US Small-Cap ETF VSS 0.03% 4.20M 0.06%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
-126.0K
Shares Outstanding
500.02M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Zhonghao Yu Senior Vice President & Executive Vice-Chairman 3M male
Yuqiang Chen Chief Research Scientist & Executive Director 3M male
Wenyuan Dai Chairman, Chief Executive Officer & GM 1M
Siu Wai Yeung Company Secretary female
Jun Peng Director of Investor Relations male
Weiwei Tu Vice President & Principal Scientist male
Nan Liu Chief Financial Officer male
Shiwei Hu President & Chief Architect male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend history

Earnings history

Earnings reports

Stock splits