investorscraft@gmail.com

Intrinsic ValueTian Teck Land Limited (0266.HK)

Previous CloseHK$2.15
Intrinsic Value
Upside potential
Previous Close
HK$2.15

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

Tian Teck Land Limited operates as a specialized property investment holding company with a concentrated portfolio of commercial and industrial real estate assets primarily located in Hong Kong's strategic Tsim Sha Tsui district and mainland China. The company generates recurring revenue through long-term leasing of premium office, retail, and industrial spaces within iconic properties such as the iSQUARE complex, Euro Trade Centre, and various industrial buildings. Operating in the highly competitive Hong Kong real estate services sector, Tian Teck maintains a niche position as a subsidiary of Tian Teck Investment Holding, focusing on stable rental income rather than property development. The company's market positioning reflects a conservative, income-oriented approach within Asia's dynamic commercial real estate landscape, leveraging prime locations to maintain occupancy and rental yields despite market cyclicality.

Revenue Profitability And Efficiency

The company generated HKD 308.1 million in revenue during the period, demonstrating its ability to maintain rental income streams from its investment property portfolio. However, profitability was significantly challenged with a net loss of HKD 322.0 million, indicating substantial property valuation impairments or operational challenges. Operating cash flow remained positive at HKD 141.3 million, reflecting the fundamental cash-generating capacity of its core rental business despite the accounting loss.

Earnings Power And Capital Efficiency

Tian Teck's earnings power is constrained by the reported substantial net loss, with diluted EPS of -HKD 0.68. The company maintained modest capital expenditures of HKD 265,000, suggesting a maintenance-oriented approach rather than aggressive portfolio expansion. The positive operating cash flow relative to capital investments indicates efficient cash generation from existing assets, though overall capital efficiency is impacted by the significant accounting loss.

Balance Sheet And Financial Health

The balance sheet shows substantial liquidity with HKD 572.9 million in cash and equivalents, providing a strong buffer against market volatility. Total debt of HKD 200.0 million represents a conservative leverage ratio relative to the company's market capitalization and cash position. This financial structure supports stability despite the challenging operating environment reflected in the net loss.

Growth Trends And Dividend Policy

Despite reporting a substantial net loss, the company maintained a dividend payment of HKD 0.16 per share, indicating management's commitment to shareholder returns and confidence in cash flow sustainability. The dividend policy appears supported by strong operating cash flow generation rather than accounting earnings, suggesting a focus on distributable income from rental operations.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.02 billion, the market appears to be valuing the company based on its underlying property assets and cash flow generation capacity rather than current accounting earnings. The negative beta of -0.146 suggests the stock exhibits defensive characteristics, potentially moving inversely to broader market trends, which may reflect its status as a real estate income play.

Strategic Advantages And Outlook

The company's strategic advantage lies in its prime Hong Kong property portfolio, particularly the iSQUARE complex in Tsim Sha Tsui, which provides stable rental income in a premium location. Strong liquidity and moderate debt levels provide flexibility to navigate market cycles. The outlook depends on Hong Kong's commercial real estate recovery and the company's ability to maintain occupancy rates and rental income amidst challenging market conditions.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg 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