investorscraft@gmail.com

Intrinsic ValueTianneng Power International Limited (0819.HK)

Previous CloseHK$7.30
Intrinsic Value
Upside potential
Previous Close
HK$7.30

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

Tianneng Power International Limited is a prominent Chinese manufacturer of motive batteries, operating within the consumer cyclical auto parts sector. Its core revenue model is built on the production and sale of a diverse portfolio of high-end eco-friendly batteries, including products for electric two and three-wheelers, start-stop systems, energy storage, and specialized electric vehicles. The company also engages in the trading of new energy materials and offers financial leasing services, creating a vertically integrated approach to the green energy value chain. Tianneng has established a strong market position by catering to the massive domestic demand for electric mobility solutions in China, supported by its long-standing industry presence since 1986. Its strategic focus on recycling and the cyclic utilization of waste batteries further enhances its environmental credentials and operational efficiency. This integrated model, combining manufacturing with sustainability initiatives, positions Tianneng as a key player in supporting China's transition towards new energy transportation and smart city infrastructure.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 76.67 billion for the period, demonstrating significant scale in its operations. However, net income of HKD 1.14 billion indicates a relatively thin net profit margin of approximately 1.5%, reflecting competitive pressures and high operating costs inherent in the capital-intensive battery manufacturing industry. This margin suggests the company operates in a highly competitive market with tight profitability.

Earnings Power And Capital Efficiency

Tianneng generated HKD 1.01 in diluted earnings per share, indicating moderate earnings power relative to its share count. Operating cash flow of HKD 549 million was substantially lower than net income, while capital expenditures of HKD -2.50 billion represent significant investment in maintaining and expanding production capacity. This pattern suggests the company is in a growth or reinvestment phase, prioritizing capital projects over immediate cash returns.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with HKD 9.14 billion in cash and equivalents. However, total debt of HKD 18.55 billion results in a net debt position, indicating leveraged operations common in capital-intensive manufacturing. The balance sheet structure suggests adequate financial health but with meaningful leverage to fund operations and expansion initiatives in the competitive battery market.

Growth Trends And Dividend Policy

Tianneng demonstrates a commitment to shareholder returns with a dividend per share of HKD 0.17, representing a payout from current earnings. The company's significant capital expenditure program indicates a focus on capacity expansion and technological advancement rather than pure organic growth. This balanced approach suggests management is pursuing both market share gains and steady returns to investors.

Valuation And Market Expectations

With a market capitalization of approximately HKD 9.05 billion, the company trades at a P/E ratio of around 8.9 based on current earnings. The beta of 1.156 indicates higher volatility than the broader market, reflecting investor perception of increased risk in the cyclical auto parts and evolving new energy sectors. This valuation suggests moderate market expectations for future growth.

Strategic Advantages And Outlook

Tianneng's strategic advantages include its long-established presence in the Chinese battery market, vertical integration across the battery lifecycle, and positioning within China's growing new energy ecosystem. The company's focus on recycling and smart grid development aligns with national sustainability goals. The outlook remains tied to China's electric vehicle adoption rates and regulatory support for green energy initiatives, presenting both opportunities and competitive challenges.

Sources

Company financial reportsHong 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