investorscraft@gmail.com

Intrinsic ValueTai Ping Carpets International Limited (0146.HK)

Previous CloseHK$1.86
Intrinsic Value
Upside potential
Previous Close
HK$1.86

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

Tai Ping Carpets International Limited operates as a luxury carpet manufacturer and distributor, serving a high-end global clientele. The company's core revenue model is built on designing, producing, and selling premium carpets and yarns for exclusive applications in luxury residential properties, private yachts and jets, boutique retail stores, corporate offices, and five-star hotels and resorts. This positions it within the niche, high-value segment of the consumer cyclical sector, specifically in custom interior furnishings. Its integrated operations, which include in-house yarn manufacturing and dyeing, provide control over quality and supply chain, supporting its brand reputation for craftsmanship and bespoke design solutions. The company maintains a distinct market position by catering to an affluent, design-conscious demographic that values customization, durability, and aesthetic appeal, which allows it to command premium pricing. Its geographic diversification across Asia, Europe, the Middle East, the US, and Africa helps mitigate regional economic volatility and taps into global luxury demand, though it remains a specialized player in a competitive broader textile market.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of HKD 640.2 million, demonstrating its operational scale within its niche. Net income reached HKD 42.1 million, reflecting a healthy net profit margin of approximately 6.6%. Strong operating cash flow of HKD 109.2 million significantly exceeded net income, indicating high-quality earnings and efficient cash conversion from its core business activities.

Earnings Power And Capital Efficiency

The company generated diluted earnings per share of HKD 0.20, providing a clear measure of its earnings power for shareholders. Capital expenditures of HKD -15.7 million were modest relative to operating cash flow, suggesting a capital-light model that does not require intensive reinvestment to maintain its current operations and product offerings.

Balance Sheet And Financial Health

The balance sheet appears solid, with a cash and equivalents position of HKD 133.8 million providing a robust liquidity buffer. Total debt of HKD 114.3 million is manageable, and the substantial cash balance suggests a net cash position, indicating strong financial health and low leverage risk for the company.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy, distributing a dividend of HKD 0.12 per share. This represents a payout ratio of 60% based on diluted EPS, indicating a commitment to returning capital to investors while retaining a portion of earnings for potential reinvestment or operational needs.

Valuation And Market Expectations

With a market capitalization of approximately HKD 333.1 million, the stock trades at a P/E ratio of roughly 16.6 based on the latest diluted EPS. A beta of 0.123 suggests the market perceives the stock as significantly less volatile than the broader market, potentially pricing in the stability of its niche luxury business model.

Strategic Advantages And Outlook

The company's strategic advantages lie in its long-established brand, focus on the high-margin luxury segment, and vertical integration. Its outlook is tied to global luxury consumption trends and economic conditions affecting its high-net-worth clientele, requiring continued focus on design innovation and maintaining its reputation for quality to sustain its market position.

Sources

Company DescriptionProvided Financial Data

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