investorscraft@gmail.com

Intrinsic ValueAMS Public Transport Holdings Limited (0077.HK)

Previous CloseHK$0.45
Intrinsic Value
Upside potential
Previous Close
HK$0.45

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

AMS Public Transport Holdings Limited operates as a key provider of franchised public light bus (PLB) and residents' bus services in Hong Kong's specialized transportation sector. The company's core revenue model is derived from operating 72 franchised PLB routes with a fleet of 354 vehicles and 4 residents' bus routes with 7 public buses, generating income through passenger fares under government-franchised arrangements. As a niche player in Hong Kong's densely populated urban environment, the company maintains a stable market position through long-term franchised operations that provide essential last-mile connectivity services. The business benefits from regulated fare structures and established route networks, though it operates in a mature market with limited expansion opportunities. Additional revenue streams include PLB repair and maintenance services as well as vehicle hiring operations, creating a vertically integrated service model within its specialized transportation niche. The company's market position is characterized by its long operating history since 1975 and its focused geographical concentration in Hong Kong's specific public transport ecosystem.

Revenue Profitability And Efficiency

The company generated HKD 415.0 million in revenue with modest net income of HKD 8.4 million, indicating thin operating margins in the capital-intensive transportation sector. Strong operating cash flow of HKD 103.0 million significantly exceeded net income, reflecting efficient working capital management and the non-cash nature of depreciation expenses inherent in fleet-based operations.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.0309 demonstrates limited earnings power relative to the company's asset base. The substantial operating cash flow generation relative to net income suggests the business maintains adequate cash conversion, though capital efficiency metrics appear constrained by the capital-intensive nature of maintaining a fleet of 361 vehicles.

Balance Sheet And Financial Health

The balance sheet shows HKD 66.9 million in cash against HKD 200.8 million in total debt, indicating moderate leverage. The company's financial health appears stable with adequate liquidity, though the debt level represents a significant obligation relative to the company's modest earnings capacity and market capitalization.

Growth Trends And Dividend Policy

The company maintains a dividend policy with HKD 0.04 per share distribution, which exceeds current EPS, suggesting a commitment to shareholder returns despite limited growth prospects. The mature nature of Hong Kong's public transportation market indicates stable but limited organic growth opportunities for route expansion or fare increases.

Valuation And Market Expectations

With a market capitalization of approximately HKD 122.4 million, the company trades at modest multiples relative to its financial metrics. The low beta of 0.369 suggests the market perceives the stock as defensive, likely reflecting the stable, regulated nature of its franchised transportation business.

Strategic Advantages And Outlook

The company's strategic advantages include long-established franchised routes and regulatory protections within Hong Kong's transportation framework. The outlook remains stable given the essential nature of its services, though growth is constrained by market saturation and regulatory limitations on route expansion and fare adjustments.

Sources

Company description and financial data providedHong Kong Stock Exchange filingsCompany operational statistics

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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