investorscraft@gmail.com

Intrinsic ValuePico Far East Holdings Limited (0752.HK)

Previous CloseHK$2.81
Intrinsic Value
Upside potential
Previous Close
HK$2.81

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Pico Far East Holdings Limited is a globally integrated marketing and brand activation specialist operating within the industrials sector's specialty business services. The company generates revenue through a comprehensive suite of experiential marketing services, including the design, fabrication, and management of exhibitions, events, museums, and themed environments. Its core business model is project-based, providing end-to-end solutions from initial creative concept and strategy to final execution and logistics. Pico operates as a one-stop-shop, offering services across visual branding, digital marketing, interior fit-outs, and event architecture. This integrated approach allows it to capture value across the entire project lifecycle. The firm maintains a strong international presence across Greater China, Southeast Asia, the Middle East, the UK, and the US, positioning it as a key partner for multinational brands seeking consistent global activation campaigns. Its long-standing history since 1969 provides a foundation of industry expertise and deep client relationships, solidifying its market position as a trusted provider of large-scale, complex experiential marketing projects.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of HKD 6.33 billion, demonstrating its scale in executing large-scale projects. Net income reached HKD 357.6 million, translating to a net profit margin of approximately 5.7%. Strong operating cash flow of HKD 949.3 million significantly exceeded net income, indicating high-quality earnings and efficient cash conversion from its project-based operations.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power with a diluted EPS of HKD 0.29. Capital expenditure was a modest HKD 31.6 million, which is low relative to its operating cash flow, suggesting a capital-light business model that does not require significant ongoing investment in fixed assets to maintain its service offerings and generate profits.

Balance Sheet And Financial Health

The balance sheet is characterized by a strong liquidity position, with cash and equivalents of HKD 1.91 billion substantially outweighing total debt of HKD 593.1 million. This results in a significant net cash position, providing a strong buffer against market downturns and financial flexibility to pursue strategic opportunities without relying on external financing.

Growth Trends And Dividend Policy

The company has established a shareholder returns policy, distributing a dividend of HKD 0.11 per share. The dividend payout ratio is approximately 38% of diluted EPS, indicating a commitment to returning capital to shareholders while retaining sufficient earnings to fund future organic growth and maintain its strong financial position.

Valuation And Market Expectations

With a market capitalization of approximately HKD 3.56 billion, the stock trades at a price-to-earnings ratio of roughly 10x based on trailing diluted EPS. A beta of 0.604 suggests the market perceives the stock as less volatile than the broader market, potentially reflecting its established business model and strong balance sheet.

Strategic Advantages And Outlook

The company's strategic advantage lies in its integrated global service offering and long-term client relationships built over decades. Its outlook is tied to the health of the global marketing and events industry, with its strong balance sheet providing resilience to navigate cyclical downturns and capitalize on recovery trends in experiential marketing spend.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount