investorscraft@gmail.com

Intrinsic ValueTysan Holdings Limited (0687.HK)

Previous CloseHK$0.33
Intrinsic Value
Upside potential
Previous Close
HK$0.33

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Tysan Holdings Limited operates as a specialized engineering and construction firm in China, with a dual revenue model split between foundation piling and site investigation services and property development. Its core piling business provides essential geotechnical services, including bored piling, diaphragm walls, and slope stabilization, which are critical for infrastructure and real estate projects. The company complements this with a smaller property investment arm that develops and manages commercial and residential assets, creating a modest recurring income stream. Operating in the competitive Chinese industrials sector, Tysan occupies a niche position as a service provider to larger construction projects. Its market position is supported by its machinery leasing operations and integrated service offerings, though it operates on a smaller scale compared to major state-owned enterprises. The firm's subsidiary structure under Times Holdings provides stability, but its market share remains regional and specialized within the broader construction ecosystem.

Revenue Profitability And Efficiency

The company generated HKD 2.40 billion in revenue for the period, demonstrating its operational scale within its niche. Net income was HKD 40.79 million, resulting in a slim net margin of approximately 1.7%, indicating intense competitive pressures and thin profitability. Operating cash flow of HKD 255.0 million significantly exceeded net income, suggesting solid cash conversion from its project-based operations despite modest earnings.

Earnings Power And Capital Efficiency

Diluted EPS stood at HKD 0.0121, reflecting modest earnings power relative to its share count. The company's capital expenditure of HKD 26.9 million was modest compared to its operating cash flow, indicating a capital-light model for its service-oriented operations. This suggests management prioritizes maintaining existing equipment over significant expansion, focusing on operational efficiency.

Balance Sheet And Financial Health

Tysan maintains a strong liquidity position with HKD 731.5 million in cash and equivalents against total debt of HKD 127.7 million, resulting in a robust net cash position. This conservative balance sheet structure provides significant financial flexibility and low leverage risk, supporting stability during cyclical construction industry downturns and potential investment opportunities.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach through its dividend policy, distributing HKD 0.045 per share which represents a substantial payout relative to its EPS. This indicates a commitment to returning capital to shareholders despite modest earnings growth, potentially reflecting stable cash generation from its established operations and property investments.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.09 billion, the company trades at a low earnings multiple, reflecting market skepticism about growth prospects or margin expansion. The exceptionally low beta of 0.049 suggests the stock is perceived as having minimal correlation to broader market movements, possibly due to its small size and specialized niche.

Strategic Advantages And Outlook

Tysan's strategic advantages lie in its specialized engineering expertise and integrated service model within China's construction sector. Its strong balance sheet provides resilience, while its dividend policy supports shareholder returns. The outlook depends on China's infrastructure investment cycle and property market conditions, with its niche services positioning it as a specialized contractor rather than a market leader.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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