investorscraft@gmail.com

Intrinsic ValueChina Tangshang Holdings Limited (0674.HK)

Previous CloseHK$0.08
Intrinsic Value
Upside potential
Previous Close
HK$0.08

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

China Tangshang Holdings Limited operates as a Hong Kong-based real estate investment and development company with a diversified operational footprint. Its core business model is centered on property investment, development, and sub-leasing activities, primarily within Hong Kong and mainland China. The company generates revenue through the development and subsequent sale of real estate properties, alongside recurring income from leasing its investment portfolio. A notable ancillary segment involves providing loans to both individual and corporate customers, adding a financial services component to its operations. Within the competitive Asian real estate services sector, the company occupies a niche position, focusing on specific development and investment opportunities rather than mass-market projects. Its market positioning is that of a smaller, agile player navigating the complex regulatory and economic environment of its core markets, distinct from larger, diversified property conglomerates.

Revenue Profitability And Efficiency

The company reported substantial revenue of HKD 580.8 million for the period. However, this was overshadowed by a significant net loss of HKD 89.1 million, indicating severe profitability challenges. Operational efficiency is further questioned by negative operating cash flow of HKD 16.3 million, suggesting core business activities are not generating sufficient cash.

Earnings Power And Capital Efficiency

Earnings power is currently negative, as evidenced by a diluted EPS of -HKD 0.026. The absence of reported capital expenditures suggests a potential pause in significant new investments, which may be a strategic response to preserve capital amidst current financial headwinds and market conditions.

Balance Sheet And Financial Health

The balance sheet shows a weak financial position with high leverage. Total debt of HKD 497.9 million vastly exceeds its cash and equivalents of HKD 39.1 million. This significant debt burden, coupled with operating losses, raises substantial concerns regarding liquidity and overall financial health.

Growth Trends And Dividend Policy

Current trends are not indicative of growth, with the company reporting a net loss. Reflecting this challenging position and likely a need to conserve cash, the company maintained a dividend per share of HKD 0, adhering to a non-distribution policy for the period.

Valuation And Market Expectations

The market capitalization is approximately HKD 233.1 million. An extremely low beta of 0.061 suggests the stock's price movement has very low correlation to the broader market, which may reflect its niche status or specific, company-driven risk factors influencing its valuation.

Strategic Advantages And Outlook

The company's strategic advantage lies in its focused real estate operations within specific Asian markets. The outlook remains highly uncertain, contingent on its ability to improve operational cash flow, manage its substantial debt load, and navigate the volatile property cycles in Hong Kong and mainland China to return to profitability.

Sources

Company Annual Report

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