investorscraft@gmail.com

Intrinsic ValueTransport International Holdings Limited (0062.HK)

Previous CloseHK$10.38
Intrinsic Value
Upside potential
Previous Close
HK$10.38

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Transport International Holdings Limited operates as a diversified transportation and property company with a primary focus on Hong Kong's public transit ecosystem. The company's core revenue streams derive from its franchised bus operations, which provide essential public transportation services across Hong Kong under government franchise agreements. This stable, regulated business is complemented by non-franchised services including chartered buses, cross-boundary shuttle services, and vehicle rental operations catering to commercial and residential customers. The company maintains a significant market position in Hong Kong's public transportation sector, leveraging its extensive route network and operational expertise developed over decades. Additionally, the property holdings and development segment provides diversification through non-residential property investments, creating a balanced revenue model that combines stable transportation income with potential property appreciation. This dual-focused approach positions the company as an integrated mobility and infrastructure player within the Hong Kong market.

Revenue Profitability And Efficiency

The company generated HKD 8.22 billion in revenue with net income of HKD 187 million, reflecting modest profitability margins in the capital-intensive transportation sector. Operating cash flow of HKD 1.50 billion demonstrates strong cash generation capability, though significant capital expenditures of HKD 890 million indicate ongoing investment requirements for fleet maintenance and operational infrastructure.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.37 reflects the company's earnings capacity after accounting for substantial operational costs and capital investments. The dividend payout of HKD 0.80 per share exceeds earnings, suggesting a shareholder return policy that may utilize retained earnings or reserves beyond current profitability levels.

Balance Sheet And Financial Health

The balance sheet shows HKD 1.55 billion in cash against total debt of HKD 4.22 billion, indicating moderate leverage within the transportation industry context. The company maintains sufficient liquidity for operations while managing debt obligations associated with fleet acquisitions and property development activities.

Growth Trends And Dividend Policy

The company maintains a generous dividend policy with HKD 0.80 per share distribution, representing a significant yield given the current share price. Growth prospects appear tempered by the mature nature of Hong Kong's transportation market, though property development activities may provide additional value creation opportunities.

Valuation And Market Expectations

With a market capitalization of HKD 5.52 billion and a beta of 0.27, the market prices the company as a defensive utility-like investment. The low beta suggests investors view the business as relatively insulated from broader market volatility, reflecting the essential nature of public transportation services.

Strategic Advantages And Outlook

The company benefits from franchise protection and established market position in Hong Kong's transportation network. Future performance will depend on ridership recovery, fare adjustment approvals, and property market conditions, with the diversified business model providing stability across economic cycles.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg financial data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount