investorscraft@gmail.com

Intrinsic ValueTesson Holdings Limited (1201.HK)

Previous CloseHK$2.82
Intrinsic Value
Upside potential
Previous Close
HK$2.82

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

Tesson Holdings Limited operates a diversified portfolio with a primary focus on the lithium-ion motive battery sector in China, alongside significant real estate development and cultural business operations. The company's core revenue model is bifurcated between manufacturing and selling advanced energy storage solutions—including power batteries for electric vehicles and industrial energy storage systems—and developing residential and industrial properties. This positions Tesson at the intersection of China's burgeoning new energy and property sectors, though it operates as a smaller, non-dominant player facing intense competition from larger, specialized firms in both industries. Its internet sales segment and cultural event planning provide additional, albeit smaller, revenue streams, creating a complex corporate structure that spans technology, real estate, and services. This diversification presents both opportunities for cross-sector synergies and challenges in achieving focused market leadership or operational scale in any single competitive domain.

Revenue Profitability And Efficiency

The company reported revenue of HKD 66.7 million for the period, indicating a relatively small operational scale. This was overshadowed by a significant net loss of HKD 142.9 million, reflecting severe profitability challenges. Operational cash flow was deeply negative at HKD -40.6 million, highlighting fundamental inefficiencies in converting business activities into cash generation.

Earnings Power And Capital Efficiency

Tesson's earnings power is currently negative, with a diluted EPS of -HKD 0.70, demonstrating an inability to generate profit for shareholders. The absence of reported capital expenditures suggests a lack of significant investment in maintaining or growing productive assets, which raises questions about its long-term capital allocation strategy and operational sustainability in its capital-intensive segments.

Balance Sheet And Financial Health

The balance sheet shows a weak liquidity position with cash and equivalents of HKD 9.6 million, which is substantially lower than its total debt of HKD 33.0 million. This debt-to-cash ratio indicates potential solvency risks and limited financial flexibility to navigate its current losses or invest in future growth initiatives without seeking additional external financing.

Growth Trends And Dividend Policy

Current financial results do not indicate positive growth trends, with the company reporting a net loss. Reflecting this challenging financial position, the company maintained a dividend per share of HKD 0, a prudent policy that conserves cash but offers no immediate income return to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately HKD 191.1 million, the market is valuing the company at a significant premium to its revenue, which is atypical for a firm reporting substantial losses. This may imply that market expectations are factoring in potential future value from its battery technology assets or property holdings, rather than its current financial performance.

Strategic Advantages And Outlook

The company's strategic advantage lies in its exposure to high-growth sectors like new energy and property within China. However, its outlook is clouded by current losses and a weak balance sheet. Success is contingent on its ability to achieve profitability in its core operations, effectively manage its debt, and potentially monetize its asset base to improve financial stability.

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