investorscraft@gmail.com

Intrinsic ValueMobicon Group Limited (1213.HK)

Previous CloseHK$0.51
Intrinsic Value
Upside potential
Previous Close
HK$0.51

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Mobicon Group Limited operates as a diversified trading and distribution company specializing in electronic components, automation parts, and computer products across Hong Kong, Asia Pacific, South Africa, and Europe. The company's core revenue model involves wholesale distribution and retail operations through three distinct segments: electronic/electrical trading, computer products/services, and cosmetic retail. Operating under established brand names including MOBICON, VideoCom, APower, and wishh, the company leverages both physical retail presence with eight shops and online channels to reach diverse customer bases. In the competitive technology distribution sector, Mobicon maintains a regional foothold rather than global scale, focusing on niche markets with specialized component distribution while diversifying into cosmetics to mitigate cyclical electronics demand. The company's market positioning reflects a traditional distributor model adapting to digital retail trends, though it operates in a highly fragmented industry with significant margin pressures from larger competitors and supply chain constraints.

Revenue Profitability And Efficiency

The company generated HKD 287.3 million in revenue but reported a net loss of HKD 11.8 million, indicating significant margin compression. Operating cash flow of HKD 8.7 million suggests some operational efficiency, though profitability challenges persist across its diversified business segments amid competitive market conditions.

Earnings Power And Capital Efficiency

Negative diluted EPS of HKD -0.0588 reflects weak earnings power currently. The modest operating cash flow generation relative to revenue indicates suboptimal capital efficiency, though capital expenditures remain minimal at HKD 0.9 million, suggesting conservative investment approach.

Balance Sheet And Financial Health

The balance sheet shows HKD 25.9 million in cash against HKD 68.8 million total debt, indicating leveraged positioning. The debt-to-equity structure warrants monitoring, though the company maintains operational liquidity with positive operating cash flow supporting near-term obligations.

Growth Trends And Dividend Policy

Despite current profitability challenges, the company maintained a dividend payment of HKD 0.0075 per share, indicating commitment to shareholder returns. Growth appears constrained by net losses, though diversified segments may provide stabilization opportunities in varying market conditions.

Valuation And Market Expectations

With a market capitalization of HKD 70 million, the company trades at approximately 0.24 times revenue, reflecting market skepticism about growth prospects. The low beta of 0.156 suggests relative insulation from market volatility but may indicate limited investor interest.

Strategic Advantages And Outlook

The company's diversified business model across electronics, computing, and cosmetics provides some risk mitigation. However, turnaround execution remains critical to address profitability challenges and optimize its regional distribution network amid evolving retail and technology distribution landscapes.

Sources

Company annual reportsHong Kong Stock Exchange filingsMarket data providers

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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