Dickson Concepts (International) Ltd
HKEX:113

Watchlist Manager
Dickson Concepts (International) Ltd Logo
Dickson Concepts (International) Ltd
HKEX:113
Watchlist
Price: 5.41 HKD -3.05%
Market Cap: 2.1B HKD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-5%
5Y
-12%
10Y
-53%
Operating Income
+
3Y
-5%
5Y
-
10Y
-
Net Income
+
3Y
-2%
5Y
-67%
10Y
-

Earnings Waterfall
Dickson Concepts (International) Ltd

Revenue
1.9B HKD
Cost of Revenue
-1B HKD
Gross Profit
887.4m HKD
Operating Expenses
-620.3m HKD
Operating Income
267.1m HKD
Other Expenses
-50.7m HKD
Net Income
216.5m HKD

Income Statement
Dickson Concepts (International) Ltd

Rotate your device to view
Income Statement
Currency: HKD
Mar-2001 Sep-2001 Mar-2002 Sep-2002 Mar-2003 Sep-2003 Mar-2004 Sep-2004 Mar-2005 Sep-2005 Mar-2006 Sep-2006 Mar-2007 Sep-2007 Mar-2008 Sep-2008 Mar-2009 Sep-2009 Mar-2010 Sep-2010 Mar-2011 Sep-2011 Mar-2012 Sep-2012 Mar-2013 Sep-2013 Mar-2014 Sep-2014 Mar-2015 Sep-2015 Mar-2016 Sep-2016 Mar-2017 Sep-2017 Mar-2018 Sep-2018 Mar-2019 Sep-2019 Mar-2020 Sep-2020 Mar-2021 Sep-2021 Mar-2022 Sep-2022 Mar-2023 Sep-2023 Mar-2024 Sep-2024 Mar-2025 Sep-2025
Revenue
Interest Expense
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
2
2
2
0
0
0
0
18
32
28
27
33
51
66
67
55
0
0
Revenue
2 233
N/A
2 215
-1%
2 348
+6%
2 465
+5%
2 447
-1%
2 399
-2%
2 610
+9%
2 722
+4%
2 803
+3%
2 780
-1%
2 643
-5%
2 769
+5%
3 100
+12%
3 493
+13%
3 750
+7%
3 891
+4%
3 839
-1%
3 757
-2%
3 634
-3%
3 306
-9%
3 404
+3%
3 811
+12%
3 985
+5%
4 000
+0%
4 126
+3%
4 194
+2%
4 353
+4%
4 450
+2%
4 322
-3%
4 094
-5%
3 621
-12%
3 225
-11%
3 145
-2%
3 309
+5%
3 636
+10%
3 894
+7%
4 009
+3%
3 888
-3%
2 938
-24%
2 206
-25%
2 275
+3%
2 293
+1%
2 020
-12%
2 030
+0%
2 131
+5%
2 395
+12%
2 400
+0%
2 090
-13%
1 922
-8%
1 933
+1%
Gross Profit
Cost of Revenue
(1 268)
(1 275)
(1 370)
(1 451)
(1 433)
(1 391)
(1 512)
(1 519)
(1 515)
(1 402)
(1 169)
(1 220)
(1 372)
(1 531)
(1 637)
(1 664)
(1 653)
(1 635)
(1 588)
(1 492)
(1 588)
(1 763)
(1 832)
(1 839)
(1 895)
(1 986)
(2 127)
(2 243)
(2 226)
(2 056)
(1 825)
(1 671)
(1 566)
(1 689)
(1 948)
(2 050)
(2 013)
(2 019)
(1 705)
(1 350)
(1 300)
(1 246)
(1 073)
(1 059)
(1 135)
(1 307)
(1 302)
(1 132)
(1 063)
(1 046)
Gross Profit
965
N/A
941
-3%
979
+4%
1 014
+4%
1 014
0%
1 008
-1%
1 098
+9%
1 202
+10%
1 288
+7%
1 379
+7%
1 475
+7%
1 550
+5%
1 728
+11%
1 962
+14%
2 113
+8%
2 227
+5%
2 186
-2%
2 123
-3%
2 045
-4%
1 813
-11%
1 816
+0%
2 048
+13%
2 153
+5%
2 161
+0%
2 232
+3%
2 207
-1%
2 227
+1%
2 208
-1%
2 096
-5%
2 038
-3%
1 796
-12%
1 554
-13%
1 578
+2%
1 621
+3%
1 687
+4%
1 844
+9%
1 996
+8%
1 870
-6%
1 232
-34%
856
-31%
976
+14%
1 047
+7%
947
-10%
971
+3%
996
+3%
1 087
+9%
1 098
+1%
958
-13%
859
-10%
887
+3%
Operating Income
Operating Expenses
(883)
(899)
(933)
(954)
(946)
(936)
(963)
(1 003)
(1 069)
(1 149)
(1 243)
(1 333)
(1 511)
(1 748)
(1 887)
(1 992)
(1 982)
(2 018)
(1 692)
(1 498)
(1 460)
(1 655)
(1 975)
(2 041)
(2 041)
(1 932)
(2 071)
(2 236)
(2 218)
(2 075)
(2 061)
(1 826)
(1 557)
(1 554)
(1 553)
(1 553)
(1 781)
(1 626)
(1 426)
(1 132)
(465)
(461)
(693)
(691)
(645)
(709)
(756)
(697)
(645)
(620)
Selling, General & Administrative
(823)
(836)
(908)
(931)
(930)
(919)
(942)
(978)
(1 057)
(1 129)
(1 194)
(1 278)
(1 450)
(1 664)
(1 782)
(1 880)
(1 878)
(1 807)
(1 732)
(1 546)
(1 541)
(1 740)
(1 872)
(1 929)
(1 966)
(1 927)
(1 966)
(2 121)
(2 098)
(1 965)
(1 974)
(1 757)
(1 489)
(1 489)
(1 492)
(1 494)
(1 726)
(2 078)
(1 906)
(1 130)
(455)
(438)
(654)
(656)
(629)
(689)
(723)
(666)
(615)
(627)
Other Operating Expenses
(60)
(63)
(25)
(23)
(15)
(17)
(21)
(25)
(12)
(19)
(49)
(56)
(62)
(84)
(105)
(112)
(105)
(212)
40
47
81
86
(102)
(112)
(76)
(5)
(105)
(115)
(121)
(110)
(87)
(70)
(68)
(65)
(61)
(60)
(55)
451
481
(2)
(10)
(22)
(39)
(34)
(16)
(20)
(32)
(31)
(30)
7
Operating Income
82
N/A
42
-49%
45
+9%
60
+34%
68
+13%
73
+6%
135
+86%
200
+48%
220
+10%
230
+5%
232
+1%
216
-7%
216
+0%
214
-1%
226
+6%
235
+4%
203
-14%
105
-48%
353
+237%
315
-11%
356
+13%
393
+10%
179
-55%
120
-33%
190
+58%
276
+45%
156
-44%
(29)
N/A
(122)
-324%
(37)
+70%
(265)
-622%
(272)
-3%
22
N/A
67
+205%
135
+102%
290
+116%
215
-26%
243
+13%
(193)
N/A
(276)
-43%
511
N/A
586
+15%
254
-57%
281
+11%
351
+25%
378
+8%
342
-10%
261
-24%
214
-18%
267
+25%
Pre-Tax Income
Interest Income Expense
6
17
12
3
3
(4)
10
18
15
12
7
8
10
9
12
17
14
12
26
33
64
44
43
91
82
(3)
23
28
50
15
8
92
65
26
24
(3)
(2)
1
893
938
21
(35)
(3)
(5)
(78)
(60)
14
9
16
11
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(116)
0
(6)
(1)
(3)
(3)
31
(7)
(5)
0
(10)
(12)
(20)
(19)
(26)
(25)
(1)
(1)
4
4
220
220
(4)
(4)
1
0
(4)
(1)
1
(1)
(1)
1
(2)
(33)
Gain/Loss on Disposition of Assets
26
0
0
44
15
(29)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
(36)
(10)
0
0
0
(0)
0
(0)
0
0
0
0
0
(0)
0
0
(1)
0
(0)
0
0
0
0
0
0
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
79
N/A
49
-37%
57
+16%
108
+88%
86
-20%
40
-54%
145
+264%
218
+50%
234
+8%
242
+3%
239
-1%
224
-6%
226
+1%
222
-2%
238
+7%
252
+6%
101
-60%
116
+16%
373
+220%
347
-7%
418
+20%
434
+4%
252
-42%
204
-19%
268
+32%
273
+2%
169
-38%
(13)
N/A
(92)
-621%
(41)
+55%
(283)
-594%
(205)
+28%
86
N/A
91
+6%
162
+78%
292
+80%
433
+48%
465
+7%
696
+50%
658
-5%
533
-19%
552
+3%
248
-55%
275
+11%
274
0%
318
+16%
355
+12%
271
-24%
229
-16%
246
+8%
Net Income
Tax Provision
(12)
(12)
(11)
(14)
(13)
(18)
(22)
(27)
(31)
(31)
(30)
(29)
(40)
(33)
(27)
(40)
(49)
(61)
(69)
(64)
(71)
(86)
(63)
(36)
(39)
(41)
(14)
(10)
(19)
(12)
(5)
(6)
(6)
(5)
(10)
(15)
(21)
(68)
(50)
2
(72)
(88)
(47)
(54)
(22)
(1)
(5)
(9)
(31)
(30)
Income from Continuing Operations
66
37
46
94
73
22
122
191
204
212
209
195
186
190
211
212
52
56
304
284
347
348
189
168
229
232
155
(23)
(110)
(53)
(288)
(210)
80
86
152
277
411
397
646
660
462
464
201
221
253
317
351
263
198
216
Income to Minority Interest
(10)
(5)
(5)
(6)
(6)
(5)
(2)
(1)
(1)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
1
1
(0)
0
(2)
(2)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
56
N/A
32
-43%
41
+28%
88
+112%
68
-23%
17
-75%
120
+604%
190
+58%
203
+7%
211
+4%
208
-1%
195
-6%
186
-5%
189
+2%
211
+11%
212
+1%
51
-76%
55
+8%
304
+449%
284
-7%
347
+22%
348
+0%
187
-46%
166
-11%
229
+38%
232
+1%
155
-33%
(23)
N/A
(110)
-390%
(53)
+52%
(288)
-443%
(210)
+27%
80
N/A
86
+8%
152
+76%
277
+83%
411
+48%
397
-4%
646
+63%
660
+2%
462
-30%
464
+0%
201
-57%
221
+10%
253
+14%
317
+25%
351
+11%
263
-25%
198
-25%
216
+9%
EPS (Diluted)
0.18
N/A
0.1
-44%
0.13
+30%
0.28
+115%
0.22
-21%
0.05
-77%
0.39
+680%
0.61
+56%
0.65
+7%
0.68
+5%
0.67
-1%
0.63
-6%
0.6
-5%
0.61
+2%
0.62
+2%
0.58
-6%
0.14
-76%
0.15
+7%
0.82
+447%
0.76
-7%
0.93
+22%
0.94
+1%
0.5
-47%
0.44
-12%
0.62
+41%
0.63
+2%
0.41
-35%
-0.06
N/A
-0.29
-383%
-0.14
+52%
-0.75
-436%
-0.56
+25%
0.21
N/A
0.23
+10%
0.39
+70%
0.7
+79%
1.03
+47%
0.99
-4%
1.63
+65%
1.67
+2%
1.17
-30%
1.18
+1%
0.51
-57%
0.56
+10%
0.64
+14%
0.8
+25%
0.89
+11%
0.67
-25%
0.5
-25%
0.56
+12%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 307,400+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.