MeritValue

Neo-Concept International Group Holdings Ltd

NCIdata completeness 100%3 fiscal years on file
The thesis, from the filings

Neo-Concept International Group Holdings Ltd earns about 11% on invested capital, but has diluted owners by 13% over 3 years — worth asking whether the growth reaches owners. The applicable estimate puts fair value near $1.39 a share. Whether it’s worth owning at today’s price is the last question — and yours to answer, below.

i. The business — what you’d actually own
FigureFY 2023FY 2024FY 2025
Revenue$22.3M1$30.3M2$17.6M3
Net income$565,2024$1.04M5$42,6156
Operating cash flow−$6.3M7$55,1318$2.75M9
Capital expenditure$163,34210$533,48711$514,94412
Free cash flow (derived)−$6.47M7,10−$478,3568,11$2.23M9,12
Total debt$3.94M13$3.49M14$1.22M15,16
Cash & equivalents$748,86517$1.18M18$299,73019
Diluted shares3.6M3.9M4.1M

Superscripts are receipts. Each links to the SEC filing the number came from (full list at the bottom). A derived or summed figure cites every filing line it was built from.

ii. Your slice — ownership made literal
If you owned
shares
Net assets behind them
$17.89
your share of equity
Profit it earned you last year
$0.1
Free cash flow it threw off
$5.49
Debt you’d be carrying
$3.01

10 shares is a claim on $17.89 of net worth that earned you $0.1 and generated $5.49 of cash last year, against $3.01 of debt.

iii. Is this a good business?
Moat signal · return on invested capital
11% avg · 3y
FY23 20%FY24 11%FY25 1%

It earned an average 11% on invested capital over 3 years. Compare that to what it costs to fund the business.

seeing a moat in the numbers →
Management signal · capital allocation
+13% shares · 3y

Share count is up 13% over 3 years — owners have been diluted. Worth asking what they got for it. Total debt has fallen 69% — deleveraging.

reading capital allocation →

Signals, not verdicts — read from the filings above. Numbers don’t prove a moat; they show its footprint. You decide.

iv. What it’s worth — engine v0.6.0
DCF · Growth Exit 10Y
not applicable
3y-median FCF non-positive — growth-exit DCF not applicable (see EPV)
DCF · Growth Exit 5Y
not applicable
3y-median FCF non-positive — growth-exit DCF not applicable (see EPV)
Earnings Power Value
$1.39
assumptions (8)
  • Risk-free rate (10Y Treasury)5.00%
  • Equity risk premium5.00%
  • Beta (β)1.00
  • Equity share of capital85.0%
  • Debt spread over risk-free1.50%
  • Tax rate21.0%
  • Normalized earnings$565,202
  • Growth assumed0.0%
Graham Number
$0.63
assumptions (1)
  • Graham multiplier (P/E × P/B)22.5×

Different models answer different questions — which to trust when →

Beyond this page

This page is free, and so is every other company on MeritValue.

In your AI assistant

Connect the MeritValue MCP server to Claude or another MCP client, ask about Neo-Concept International Group Holdings Ltd, and get these exact figures with their filing receipts — not an improvised DCF.

Get a free key →
Screen by model

Pull the companies with a published value under any model (up to 500 a request, filtered by data completeness) into your own sheet or agent. Screening is what Analyst adds, at $9/month.

See pricing →
On iPhone

Follow NCI and keep your own price beside the value. The same engine, with the same receipts.

MeritValue on the App Store →
Sources — the receipts
  1. 20-F filed 2024-05-14 · period ending 2023-12-31 · accession 0001213900-24-042594 (Revenues)
  2. 20-F filed 2025-05-15 · period ending 2024-12-31 · accession 0001213900-25-043533 (Revenues)
  3. 20-F filed 2026-04-30 · period ending 2025-12-31 · accession 0001213900-26-050005 (Revenues)
  4. 20-F filed 2024-05-14 · period ending 2023-12-31 · accession 0001213900-24-042594 (NetIncomeLoss)
  5. 20-F filed 2025-05-15 · period ending 2024-12-31 · accession 0001213900-25-043533 (NetIncomeLoss)
  6. 20-F filed 2026-04-30 · period ending 2025-12-31 · accession 0001213900-26-050005 (NetIncomeLoss)
  7. 20-F filed 2024-05-14 · period ending 2023-12-31 · accession 0001213900-24-042594 (NetCashProvidedByUsedInOperatingActivities)
  8. 20-F filed 2025-05-15 · period ending 2024-12-31 · accession 0001213900-25-043533 (NetCashProvidedByUsedInOperatingActivities)
  9. 20-F filed 2026-04-30 · period ending 2025-12-31 · accession 0001213900-26-050005 (NetCashProvidedByUsedInOperatingActivities)
  10. 20-F filed 2024-05-14 · period ending 2023-12-31 · accession 0001213900-24-042594 (PaymentsToAcquirePropertyPlantAndEquipment)
  11. 20-F filed 2025-05-15 · period ending 2024-12-31 · accession 0001213900-25-043533 (PaymentsToAcquirePropertyPlantAndEquipment)
  12. 20-F filed 2026-04-30 · period ending 2025-12-31 · accession 0001213900-26-050005 (PaymentsToAcquirePropertyPlantAndEquipment)
  13. 20-F filed 2024-05-14 · period ending 2023-12-31 · accession 0001213900-24-042594 (LongTermDebt)
  14. 20-F filed 2025-05-15 · period ending 2024-12-31 · accession 0001213900-25-043533 (LongTermDebt)
  15. 20-F filed 2026-04-30 · period ending 2025-12-31 · accession 0001213900-26-050005 (LongTermDebt)
  16. 20-F filed 2026-04-30 · period ending 2025-12-31 · accession 0001213900-26-050005 (OtherShortTermBorrowings)
  17. 20-F filed 2024-05-14 · period ending 2023-12-31 · accession 0001213900-24-042594 (CashAndCashEquivalentsAtCarryingValue)
  18. 20-F filed 2025-05-15 · period ending 2024-12-31 · accession 0001213900-25-043533 (CashAndCashEquivalentsAtCarryingValue)
  19. 20-F filed 2026-04-30 · period ending 2025-12-31 · accession 0001213900-26-050005 (CashAndCashEquivalentsAtCarryingValue)