investorscraft@gmail.com

Intrinsic ValueTitan Petrochemicals Group Limited (1192.HK)

Previous CloseHK$0.32
Intrinsic Value
Upside potential
Previous Close
HK$0.32

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2019 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Titan Petrochemicals Group Limited operates a diversified industrial model, primarily engaging in the trading of bulk commodities such as oil and petrochemical products across the People's Republic of China and Asia Pacific markets. This core activity is supplemented by its operations in manufacturing and selling steel structures, alongside providing specialized shipbuilding and ship repair services, positioning it within the broader industrials sector. The company's multifaceted approach allows it to serve various industrial and maritime clients, though its market position is challenged by the capital-intensive and competitive nature of its industries. Its base in Hong Kong provides strategic access to key Asian markets, but its scale is relatively modest compared to global industrial and commodity trading giants, indicating a niche operational focus rather than market leadership.

Revenue Profitability And Efficiency

The company reported revenue of HKD 254.7 million for FY 2019. Despite this modest top-line figure, it achieved a significant net income of HKD 1.65 billion, indicating substantial non-operating gains or one-off items that drastically boosted profitability. Operating cash flow was a modest HKD 7.7 million, suggesting core operational efficiency remains limited relative to the reported earnings.

Earnings Power And Capital Efficiency

Reported diluted EPS was HKD 1.33, heavily influenced by the large net income figure. The minimal operating cash flow of HKD 7.7 million, however, reveals a disconnect between accounting profitability and cash generation from core business activities. Capital expenditures were negligible at negative HKD 865,000.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 3.5 million against total debt of HKD 290.8 million, indicating a leveraged financial structure. The significant net income for the period may have improved certain metrics, but the low cash balance relative to debt obligations warrants caution regarding liquidity and financial flexibility.

Growth Trends And Dividend Policy

The company paid a dividend of HKD 0.512 per share, which appears substantial against the EPS. However, the extreme disparity between revenue and net income suggests this period's results are anomalous and not indicative of a sustainable growth trend or a repeatable dividend policy based on operational earnings.

Valuation And Market Expectations

With a market capitalization of approximately HKD 387.5 million, the valuation appears low relative to the reported net income, implying the market is heavily discounting these results due to their likely non-recurring nature. The beta of 0.71 suggests lower volatility than the broader market.

Strategic Advantages And Outlook

The company's strategic advantage lies in its diversified industrial services across trading, manufacturing, and shipbuilding within Asia. However, its outlook is clouded by the anomalous FY 2019 results, which mask the true underlying performance of its core, likely low-margin, operations. Future stability depends on demonstrating sustainable profitability from its business segments.

Sources

Company Annual Report (2019)Hong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044

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