investorscraft@gmail.com

Intrinsic ValueICO Group Limited (1460.HK)

Previous CloseHK$0.28
Intrinsic Value
Upside potential
Previous Close
HK$0.28

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

ICO Group Limited operates as a diversified IT services provider in Hong Kong and internationally, serving a broad client base across multiple industries including banking, finance, government, telecommunications, and education. The company generates revenue through five distinct segments: IT application and solution development, IT infrastructure solutions, IT secondment services, maintenance and support, and property leasing with e-commerce. Its core business model involves designing and implementing customized IT applications, procuring third-party hardware and software, and providing comprehensive infrastructure solutions tailored to institutional and enterprise needs. ICO Group has established a solid market position by offering end-to-end IT services that address the digital transformation requirements of both public and private sector organizations. The company leverages its long-standing industry presence since 1992 to maintain client relationships and capitalize on the growing demand for specialized IT services in the Asian market, particularly within regulated industries requiring robust technological solutions.

Revenue Profitability And Efficiency

The company generated HKD 1.14 billion in revenue with net income of HKD 25.7 million, reflecting a net margin of approximately 2.3%. Operating cash flow of HKD 88.4 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of HKD 3.1 million were modest relative to operating cash flow, suggesting capital-light operations.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.0293 demonstrates modest earnings power relative to the company's market capitalization. The substantial operating cash flow generation compared to net income suggests effective working capital management. The company maintains capital efficiency through its service-oriented model that requires limited fixed asset investments.

Balance Sheet And Financial Health

ICO Group maintains a strong liquidity position with HKD 291.5 million in cash and equivalents against total debt of HKD 57.3 million, resulting in a net cash position. The conservative debt level and substantial cash reserves provide financial flexibility and resilience. The balance sheet structure supports ongoing operations and potential strategic investments.

Growth Trends And Dividend Policy

The company has implemented a dividend policy, distributing HKD 0.0105 per share, representing a payout ratio of approximately 36% based on current EPS. This balanced approach returns capital to shareholders while retaining earnings for business development. The dividend yield must be assessed in context of the company's growth prospects and capital allocation strategy.

Valuation And Market Expectations

With a market capitalization of HKD 302.8 million, the company trades at approximately 11.8 times trailing earnings and 0.27 times revenue. The beta of 0.73 indicates lower volatility than the broader market. Current valuation multiples reflect market expectations for steady rather than aggressive growth in the IT services sector.

Strategic Advantages And Outlook

ICO Group benefits from its diversified service offerings and established client relationships across multiple industries. The company's long operating history since 1992 provides institutional knowledge and market credibility. The outlook depends on continued digital transformation demand and the company's ability to maintain competitive positioning in Hong Kong's evolving IT services landscape.

Sources

Company financial 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