Dickson Concepts International Ltd (0113) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of Dickson Concepts International Ltd HK$14.10, price HK$5.90, upside +139.0%, quality 59 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Dickson Concepts International Ltd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range HK$2.63 – HK$6.95 · fair‑value band HK$10.64 – HK$14.60 · the HK$5.90 price screens below the HK$14.10 fair value. Dashed = 300-day average. As of Sep 24, 2026.
Follow Dickson Concepts International in your weekly email
Every Wednesday you see whether Dickson Concepts International is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Dickson Concepts (International) Limited, an investment holding company, sells luxury goods in Hong Kong, Taiwan, and internationally. It operates in two segments, Sale of Luxury Goods and Securities Investment.
Show more
Dickson Concepts (International) Limited, an investment holding company, sells luxury goods in Hong Kong, Taiwan, and internationally. It operates in two segments, Sale of Luxury Goods and Securities Investment. The company also sells and licenses fashion and accessories, watches and jewelry, cosmetics and beauty products, lighters, writing instruments, and leather goods. In addition, it provides interior design, management consultancy and professional services, and import services; and operates warehouses. Further, the company engages in the securities and property investment activities; trademarks agency business; arrangement of property tenancy agreements; and operation of Harvey Nichols and Beauty Avenue stores. It offers its products under the Harvey Nichols, Beauty Avenue, S.T. Dupont, Dickson Watch & Jewellery, Rolex, Tudor, Chopard, Bvlgari, Hublot, Tod's, Roger Vivier, and Hogan brand names. The company was founded in 1980 and is headquartered in Tsim Sha Tsui, Hong Kong. Dickson Concepts (International) Limited operates as a subsidiary of Dickson Investment Holding (PTC) Corporation.
Stock analysis
Dickson Concepts International Ltd (0113) currently trades at HK$5.90, while our model-based Fair Value estimate is HK$14.10, implying the stock looks roughly 58.2% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of HK$19.04 per share, and 12 of the 15 models we run sit above the HK$5.90 price.
Bear case: the Dividend Discount group reads lowest at HK$3.85, and 3 of the 15 models stay below the price. Evidence for this calculation is low.
Scenario range: HK$10.64 (bear) to HK$14.60 (bull), the price of HK$5.90 sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 59/100 (solid quality), in the Consumer Cyclical sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Dickson Concepts International Ltd reported revenue of HK$2.0B in FY2026 versus HK$2.0B in FY2022, a compound −0.4%/yr. Reported net income was HK$249M in FY2026, compounding +5.5%/yr from FY2022.
Key figures
Market cap HK$2.3B (≈ $290M) · P/E ratio 11.0 · P/S ratio 1.38 · EPS (TTM) HK$0.3900 · Dividend yield 5.9% · Net margin 12.5% · Return on equity 6.9% · Return on assets (EBIT) 5.7%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 50 out of 100 (low confidence).
What moves the price
The share trades about 12% below its 52-week high and 16% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at 9% fair-value upside, at 139%, 0113 screens cheaper than that median.
Fair Value models
Bear HK$10.64Fair Value HK$14.10Bull HK$14.60
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2026 figures (about 6 months old). Earnings retained since then (HK$0.0195 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.25/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+3.5%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−2.3%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−2.7%
Start year 2021 (pandemic). Over 10 years: −5.8% a year
Revenue growth 26 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−1.6%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
’26
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
−5.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year−11.3%
Dividend (yield on the price)5.9%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−11% vs 12%, slowing
Profit margin 2021 to 2026 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.21% → 12%
Start year 2021 (pandemic)
⚠ Revenue per share shrinking 7.4%/yr over ~10Y (margin trend unclear) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Compare Dickson Concepts International Ltd with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Luxury Goods · 130 stocks
Beats the industry median on 7/11 measures
Overall it ranks above its industry peers.
Valuation
Quality Score59 · Above median
Fair Value upside+137% · Top 25%
Profitability
Return on equity (TTM)7% · Below median
Return on assets3% · Below median
Net margin (TTM)13% · Top 25%
Operating margin (TTM)9% · Above median
Growth and dividend
Revenue growth6% · Below median
Dividend yield (TTM)5.9% · Top 25%
Valuation Multiplesvs Luxury Goods median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Dickson Concepts International Ltd Fair Value". https://www.fairvalue-calculator.com/stock/0113
Frequently asked questions
Is Dickson Concepts International Ltd (0113) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of HK$14.10 versus a price of HK$5.90, about +139% upside (undervalued).
What is the fair value of 0113?
Our model-based fair value for Dickson Concepts International Ltd is HK$14.10 (as of Sep 24, 2026), built from audited fundamentals. The current price: HK$5.90.
What is the quality score of 0113?
Dickson Concepts International Ltd has a Quality Score of 59/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Dickson Concepts International Ltd (0113)?
Our model-based price target is the fair value of HK$14.10 (as of Sep 24, 2026) from 15 valuation models. Cautious scenario HK$10.64, optimistic scenario HK$14.60. It is a calculation from audited fundamentals, not an analyst target.
What is the Dickson Concepts International Ltd stock forecast for 2026?
Our models put fair value at HK$14.10, about +139% upside versus a price of HK$5.90 (undervalued). Cautious scenario HK$10.64, optimistic scenario HK$14.60. The calculation is refreshed regularly with new filings.
What is the revenue of Dickson Concepts International Ltd (0113)?
Dickson Concepts International Ltd reported trailing-twelve-month revenue of about HK$2.0B (latest available figure, as of Sep 24, 2026).
Does Dickson Concepts International Ltd pay a dividend?
Dickson Concepts International Ltd currently shows a dividend yield of about 5.93% relative to its recent price (as of Sep 24, 2026).
What is the intrinsic value of Dickson Concepts International Ltd (0113)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Dickson Concepts International Ltd it is HK$14.10 per share (as of Sep 24, 2026), against a price of HK$5.90. It is the blended result of 15 valuation models (cash flow, earnings, asset, dividend).
Is Dickson Concepts International Ltd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 0113 trades below its calculated fair value: price HK$5.90, fair value HK$14.10, a gap of about +139% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 0113?
No. The price is what the market pays today (HK$5.90); the fair value is what the company's own numbers justify (HK$14.10). For Dickson Concepts International Ltd the two are HK$8.20 per share apart. That gap is exactly why we show both numbers side by side.
How much is Dickson Concepts International Ltd worth?
The market values Dickson Concepts International Ltd at about HK$2.3B (market capitalisation, as of Sep 24, 2026). Per share that is HK$5.90; our models calculate a fair value of HK$14.10 per share.
What do the bullish and bearish scenarios say about 0113?
Our models span a range for Dickson Concepts International Ltd: cautious scenario HK$10.64, base HK$14.10, optimistic HK$14.60 per share (as of Sep 24, 2026, price HK$5.90). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 0113?
Dickson Concepts International Ltd trades at a price-to-earnings ratio of 11.0 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of HK$14.10 is built from several models across several years. Other multiples: P/B 0.6, P/S 1.2.
How solid is the balance sheet of Dickson Concepts International Ltd (0113)?
Balance-sheet figures for Dickson Concepts International Ltd (as of Sep 24, 2026): return on equity 6.9%. They feed the Quality Score of 59/100, which measures business quality independently of the share price.
How far is 0113 from its 52-week high?
Dickson Concepts International Ltd trades at HK$5.90, about 12% below its 52-week high of HK$6.69 and 16% above the low of HK$5.07 (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of HK$14.10 is for.
Which stocks are comparable to Dickson Concepts International Ltd?
From the same area (Consumer Cyclical) we also value Compagnie Financière Richemont SA, Christian Dior SE, Kering SA, Tapestry, Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Dickson Concepts International Ltd stock attractive at the current price?
The data as of Sep 24, 2026: price HK$5.90, calculated fair value HK$14.10 (+139%), Quality Score 59/100, from 15 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 0113 calculated?
We run Dickson Concepts International Ltd through 15 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of HK$14.10, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.0 % above its aggregate fair value. Dickson Concepts International Ltd currently trades 139 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Dickson Concepts International Ltd (0113)?
The closing price on Sep 24, 2026 was HK$5.90. Our model-based fair value is HK$14.10, about +139% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Dickson Concepts International Ltd right now?
The price is below even our cautious bear case (HK$10.64). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (59/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of Dickson Concepts International Ltd
How large is the market capitalisation of Dickson Concepts International Ltd (0113)?
The market capitalisation of Dickson Concepts International Ltd is HK$2.3B (≈ $290M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Dickson Concepts International Ltd (0113)?
The price-to-sales ratio of Dickson Concepts International Ltd is 1.38 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Dickson Concepts International Ltd (0113)?
Earnings per share at Dickson Concepts International Ltd are HK$0.3900 (price ÷ EPS = P/E 11.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Dickson Concepts International Ltd (0113)?
The dividend yield of Dickson Concepts International Ltd is 5.9% (payout 89.7%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Dickson Concepts International Ltd (0113)?
The net margin of Dickson Concepts International Ltd is 12.5% (fiscal year 2026). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Dickson Concepts International Ltd (0113)?
The return on equity (ROE) of Dickson Concepts International Ltd is 6.9% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Dickson Concepts International Ltd (0113)?
On an EBIT basis the return on assets of Dickson Concepts International Ltd is 5.7% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Dickson Concepts International Ltd (0113)?
The operating margin of Dickson Concepts International Ltd is 8.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Dickson Concepts International Ltd (0113)?
Revenue at Dickson Concepts International Ltd is growing +5.8% versus a year earlier (3y avg −2.3%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Dickson Concepts International Ltd (0113)?
Earnings per share at Dickson Concepts International Ltd are growing +51.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Dickson Concepts International Ltd (0113) generate?
The free cash flow of Dickson Concepts International Ltd is −HK$214M (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net cash does Dickson Concepts International Ltd (0113) hold?
Dickson Concepts International Ltd holds more cash than debt, HK$2.7B net (fiscal year 2026). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Dickson Concepts International Ltd in the live analysis
One click puts Dickson Concepts International Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
Thin data
Sep 24, 2026