investorscraft@gmail.com

Intrinsic ValueXinjiang Tianye Water Saving Irrigation System Company Limited (0840.HK)

Previous CloseHK$0.20
Intrinsic Value
Upside potential
Previous Close
HK$0.20

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

Xinjiang Tianye Water Saving Irrigation System Company Limited operates as a specialized industrial manufacturer focused on agricultural water conservation solutions in China. The company generates revenue through designing, manufacturing, and selling drip irrigation systems including drip tapes, PVC/PE pipelines, and complete drip assemblies, supplemented by installation services for integrated irrigation infrastructure. Its core business addresses critical water scarcity challenges in Chinese agriculture while supporting national food security initiatives through efficient resource utilization. The company has expanded into land circulation operations and engineering services while strategically developing digital agriculture and agricultural service businesses to diversify revenue streams. Positioned within China's agricultural modernization sector, the company leverages its specialized expertise in water-saving technologies to serve large-scale farming operations and government-sponsored agricultural projects, operating from its strategic base in Xinjiang, a key agricultural region facing significant water constraints.

Revenue Profitability And Efficiency

The company reported revenue of HKD 1.50 billion for the period but experienced a net loss of HKD 39.54 million, indicating margin pressures within its core irrigation business. Despite the negative bottom line, operating cash flow remained positive at HKD 126.12 million, suggesting reasonable cash conversion from operations. The negative EPS of HKD -0.08 reflects the challenging profitability environment, potentially impacted by competitive pressures or rising input costs in the agricultural machinery sector.

Earnings Power And Capital Efficiency

Current earnings power appears constrained as evidenced by the net loss position, though the substantial operating cash flow generation indicates underlying business activity remains viable. Capital expenditures of HKD -11.29 million represent moderate investment levels, suggesting cautious capital allocation amid challenging market conditions. The company's ability to generate positive operating cash flow despite net losses points to working capital management efficiency and potentially conservative accounting practices.

Balance Sheet And Financial Health

The balance sheet shows strength with HKD 422.32 million in cash and equivalents against total debt of HKD 112.25 million, indicating robust liquidity and conservative leverage. The net cash position provides financial flexibility to navigate current operational challenges and fund strategic initiatives. The strong cash position relative to market capitalization of HKD 118.45 million suggests the market may be undervaluing the company's liquid assets.

Growth Trends And Dividend Policy

The company maintains a zero dividend policy, consistent with its loss-making position and focus on preserving capital for business development. Growth initiatives appear focused on strategic expansion into digital agriculture and agricultural services, representing diversification beyond traditional irrigation equipment. The land circulation and engineering businesses provide additional revenue streams, though current financial performance suggests these expansions have yet to achieve meaningful profitability.

Valuation And Market Expectations

Trading at a market capitalization of HKD 118.45 million against revenue of HKD 1.50 billion, the company appears significantly undervalued on revenue multiples, reflecting market skepticism about future profitability. The negative beta of -0.349 suggests counter-cyclical characteristics relative to the broader market, possibly due to its niche agricultural focus. The valuation likely incorporates concerns about sustained profitability challenges in the competitive irrigation equipment market.

Strategic Advantages And Outlook

The company's strategic positioning in water-saving irrigation aligns with China's increasing focus on agricultural sustainability and water conservation. Its expertise in drip irrigation technology provides competitive advantages in regions facing water scarcity, particularly in Xinjiang. The expansion into digital agriculture represents a forward-looking strategy to integrate technology with traditional irrigation solutions, though execution risks remain given current financial performance and competitive market dynamics.

Sources

Company annual reportHong Kong Stock Exchange filingsFinancial data providers

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