Acco Group Holdings Ltd
ACCLdata completeness 88%3 fiscal years on fileData notes: no data for concept 'totalDebt'; no data for concept 'interestExpense'
Acco Group Holdings Ltd earns about 2054% on invested capital, far above its ~9% cost of capital, with a roughly flat share count — a real edge showing up in the numbers. The estimate methods put fair value between $0.82 and $1.93 a share.Whether it’s worth owning at today’s price is the last question — and yours to answer, below.
| Figure | FY 2023 | FY 2024 | FY 2025 |
|---|---|---|---|
| Revenue | $3.7M1 | $4.37M1 | $4.89M1 |
| Net income | $641,8542 | $992,8302 | $1.02M2 |
| Operating cash flow | $741,9903 | $1.12M3 | $1.54M3 |
| Capital expenditure | $7,6664 | $1,3304 | $23,2034 |
| Free cash flow (derived) | $734,3243 | $1.12M3 | $1.51M3 |
| Total debt | — | — | — |
| Cash & equivalents | $1.8M5 | $1.12M6 | $2.45M6 |
| Diluted shares | 12.5M | 12.5M | 12.5M |
Superscripts are receipts. Each links to the SEC filing the number came from (full list at the bottom).
10 shares is a claim on $1.75 of net worth that earned you $0.82 and generated $1.21 of cash last year.
It earned about 2054% on invested capital, year after year, against a ~9% cost of capital — the footprint of real pricing power. Competition usually drags returns like this back down; here it hasn't.
seeing a moat in the numbers →Share count is roughly flat over 3 years — little dilution, little buyback.
reading capital allocation →Signals, not verdicts — read from the filings above. Numbers don’t prove a moat; they show its footprint. You decide.
The 3 estimate methods that apply put fair value between $0.82 and $1.93 a share. They rest on different assumptions, so where they diverge is the story; the Graham Number is a stricter floor, not a target.
assumptions (10)
- riskFreeRate4.7%
- equityRiskPremium5.0%
- beta100.0%
- equityWeight85.0%
- costOfDebtSpread1.5%
- taxRate21.0%
- terminalGrowth2.5%
- projectionYears10
- fcfGrowth5.0%
- fcfBase$1.12M
assumptions (10)
- riskFreeRate4.7%
- equityRiskPremium5.0%
- beta100.0%
- equityWeight85.0%
- costOfDebtSpread1.5%
- taxRate21.0%
- terminalGrowth2.5%
- projectionYears5
- fcfGrowth5.0%
- fcfBase$1.12M
assumptions (8)
- riskFreeRate4.7%
- equityRiskPremium5.0%
- beta100.0%
- equityWeight85.0%
- costOfDebtSpread1.5%
- taxRate21.0%
- normalizedEarnings$992,830
- growthAssumed0.0%
assumptions (1)
- grahamMultiplier2250.0%
Different models answer different questions — which to trust when →
| Bear | 0.0% | $1.48 |
| Base | 5.0% | $1.79 |
| Bull | 10.0% | $2.16 |
Bear/base/bull growth = 0% / filed history / history + 5pp. Type a price to see the return each case implies.
Default growth 5.0%= this company’s own filed history (median-to-median FCF CAGR, clamped 0–20%). Your adjustments are recorded anonymously. They become the “what do owners actually believe” dataset.
- 20-F · period ending 2023-06-30 · accession 0001213900-25-111270 (RevenueFromContractWithCustomerIncludingAssessedTax)
- 20-F · period ending 2023-06-30 · accession 0001213900-25-111270 (NetIncomeLoss)
- 20-F · period ending 2023-06-30 · accession 0001213900-25-111270 (NetCashProvidedByUsedInOperatingActivities)
- 20-F · period ending 2023-06-30 · accession 0001213900-25-111270 (PaymentsToAcquirePropertyPlantAndEquipment)
- 20-F · period ending 2023-06-30 · accession 0001213900-25-111270 (CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents)
- 20-F · period ending 2024-06-30 · accession 0001213900-25-111270 (CashAndCashEquivalentsAtCarryingValue)