investorscraft@gmail.com

Intrinsic ValueVico International Holdings Limited (1621.HK)

Previous CloseHK$0.13
Intrinsic Value
Upside potential
Previous Close
HK$0.13

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

Vico International Holdings Limited operates as a specialized distributor of third-party branded petrochemical products, primarily serving the industrial and commercial transportation sectors across Hong Kong, Macau, Vietnam, and Malaysia. Its core revenue model is built on the wholesale distribution of diesel, lubricant oils (including its self-branded products), bitumen, and kerosene, supplemented by value-added services such as fleet card management and transportation logistics. The company occupies a niche position within the downstream energy sector, leveraging its established regional presence and extensive network of over 51,000 fleet card accounts to secure recurring B2B customer relationships. This market positioning allows it to benefit from steady demand in logistics and construction, though it remains a smaller player subject to competitive pressures from larger integrated oil and gas firms and regional distributors. Its operational focus on specific geographic markets and product segments provides a defensible, albeit concentrated, business footprint.

Revenue Profitability And Efficiency

The company generated HKD 1.54 billion in revenue for the period, achieving a net income of HKD 12.35 million, reflecting a narrow net profit margin of approximately 0.8%. This indicates a highly competitive operating environment with thin margins, though positive operating cash flow of HKD 45.98 million suggests adequate liquidity from core operations. Capital expenditures were minimal at HKD 2.26 million, implying a capital-light distribution model.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.0123, demonstrating modest earnings power relative to its share count. The company’s capital efficiency appears constrained by low profitability, though its asset-light model limits intensive capital investment requirements. Operating cash flow significantly exceeded net income, indicating non-cash charges or working capital benefits supporting cash generation.

Balance Sheet And Financial Health

Vico maintains a conservative financial structure with HKD 62.21 million in cash and equivalents against total debt of HKD 40.04 million, resulting in a net cash position. This provides a buffer against operational volatility and suggests low financial risk. The balance sheet reflects a stable, low-leverage profile suitable for its distribution-focused business model.

Growth Trends And Dividend Policy

The company does not pay a dividend, retaining all earnings for operational needs or potential reinvestment. Growth appears organic and tied to regional demand for petrochemical products and fleet services. The capital allocation strategy prioritizes business sustainability over shareholder returns, consistent with its modest profitability and competitive industry dynamics.

Valuation And Market Expectations

With a market capitalization of HKD 102 million, the stock trades at a low earnings multiple, reflecting market expectations of limited growth and margin pressures. The beta of 0.918 suggests slightly less volatility than the broader market, aligning with its stable but low-growth profile in a cyclical sector.

Strategic Advantages And Outlook

Vico’s key advantages include its established regional distribution network and entrenched customer relationships through its fleet card ecosystem. The outlook remains tied to economic activity in its operating regions, with potential headwinds from energy transition trends and competitive pressures. Strategic focus likely remains on maintaining its niche position and optimizing operational efficiency.

Sources

Company filingsHong Kong Stock Exchange disclosures

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