investorscraft@gmail.com

Intrinsic ValueVicon Holdings Limited (3878.HK)

Previous CloseHK$0.24
Intrinsic Value
Upside potential
Previous Close
HK$0.24

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

Vicon Holdings Limited operates as a specialized contractor in Hong Kong's competitive construction sector, primarily focused on foundation works and ancillary services. Its core revenue model is project-based, derived from executing piling construction, ELS works, pile cap construction, and general building works for a diverse client base that includes major property developers, project owners, contractors, and public sector entities. The company also generates supplementary income through the strategic lease of its construction machinery, providing an additional revenue stream that leverages its capital assets. Operating within the capital-intensive and cyclical engineering and construction industry, Vicon's market position is that of a niche player, reliant on the health of Hong Kong's real estate and infrastructure development pipeline. Its success is tied to securing contracts in a market often dominated by larger firms, requiring a focus on operational efficiency and specialized expertise to maintain competitiveness.

Revenue Profitability And Efficiency

The company reported revenue of HKD 303.9 million for the period. Profitability was modest, with net income of HKD 4.83 million, indicating thin margins that are characteristic of the competitive contracting industry. Operating cash flow of HKD 10.7 million was positive, suggesting core operations are generating cash, though capital expenditures were minimal.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.0101, reflecting the company's current earnings power on its substantial share base. The positive operating cash flow, which exceeded net income, points to reasonable quality of earnings. The capital expenditure was low relative to operating cash flow, indicating a capital-light model for its service-based operations.

Balance Sheet And Financial Health

The balance sheet appears conservatively managed with a strong liquidity position, evidenced by cash and equivalents of HKD 30.4 million. Total debt is a manageable HKD 8.5 million, resulting in a robust net cash position. This provides a significant buffer against the cyclicality and project-based risks inherent in its business.

Growth Trends And Dividend Policy

The company did not pay a dividend, which is consistent with a strategy of retaining capital to fund operations and potential growth within its project-based business model. Historical performance and future growth are directly tied to the award of new construction contracts in the Hong Kong market.

Valuation And Market Expectations

With a market capitalization of approximately HKD 86.3 million, the market values the company at a significant discount to its annual revenue. A beta of 0.6 suggests the stock is perceived as less volatile than the broader market, potentially reflecting its small size and niche focus.

Strategic Advantages And Outlook

Its key advantages include a specialized service offering and a strong, liquid balance sheet that provides operational flexibility. The outlook is intrinsically linked to the demand for construction and infrastructure projects in Hong Kong, making its fortunes cyclical and dependent on economic and regulatory factors influencing development activity.

Sources

Company Annual Report

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