investorscraft@gmail.com

Intrinsic ValueTsim Sha Tsui Properties Limited (0247.HK)

Previous CloseHK$20.50
Intrinsic Value
Upside potential
Previous Close
HK$20.50

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

Tsim Sha Tsui Properties Limited is a Hong Kong-based real estate developer and investor with a diversified operational model spanning property sales, rentals, management, hotel operations, and financial services. The company maintains a significant international footprint, with core assets and development projects concentrated in mainland China, Singapore, and Australia. Its extensive portfolio encompasses residential, commercial, and industrial properties, alongside hotels and car parks, providing multiple revenue streams. The firm's strategic land bank of approximately 20.8 million square feet underscores its long-term development capacity and positions it as a substantial player in the Asian real estate sector. This diversified approach mitigates market-specific risks and allows the company to capitalize on different phases of the property cycle across various geographies.

Revenue Profitability And Efficiency

The company generated HKD 8.82 billion in revenue for the period, demonstrating a robust operational scale. Profitability was strong, with net income reaching HKD 2.51 billion, translating to a healthy net profit margin of approximately 28.5%. Operating cash flow of HKD 1.15 billion indicates solid cash generation from core business activities, supporting ongoing operations and strategic investments.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 1.20, reflecting the company's earnings power on a per-share basis. The modest capital expenditure of HKD 70 million suggests a capital-light model for the period, likely focused on maintenance and minor enhancements rather than large-scale new development, contributing to strong free cash flow generation.

Balance Sheet And Financial Health

The balance sheet appears conservatively managed with HKD 1.87 billion in cash and equivalents against total debt of HKD 1.71 billion, resulting in a net cash position. This low leverage provides significant financial flexibility and resilience against market downturns, supporting the company's investment-grade financial health and strategic optionality.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly capital allocation policy, evidenced by a dividend per share of HKD 0.58. This represents a payout ratio of approximately 48% based on diluted EPS, balancing income return to shareholders with capital retention for future growth opportunities and balance sheet strength.

Valuation And Market Expectations

With a market capitalization of HKD 43.73 billion, the stock trades at a P/E ratio of approximately 17.4x based on diluted EPS. The exceptionally low beta of 0.004 suggests the market perceives the stock as having very low correlation to broader market movements, potentially reflecting its status as a defensive, asset-rich investment.

Strategic Advantages And Outlook

The company's key advantages include its substantial land bank, geographic diversification, and low-leverage financial position. These factors provide a strong foundation for navigating real estate market cycles. The outlook remains contingent on property market conditions in its key operating regions, particularly China, though its financial conservatism offers a buffer against volatility.

Sources

Company DescriptionFinancial Data Provided

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