Neo-Concept International Group Holdings Ltd (NCI)

Apparel & Other Finishd Prods of Fabrics & Similar Matl

Latest Price

$0.81

TTM P/E

Normalized P/E

TTM Div Yield

Fwd Div Yield

Book Value

1.79

P/B Ratio

0.45

Valuation metrics

EPS: $0.01

Book value / share: $0.40

Formula: √(22.5 × EPS × BVPS)

Graham Number

$0.30

63% downside

Norm. op. income: $9M (median of 3yr)

Tax rate: 17%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$4.01

+388% upside

EPS: $0.01

Target P/E: 15×

Formula: EPS × P/E

P/E Fair Value

$0.15

82% downside