investorscraft@gmail.com

Intrinsic ValueZhejiang Tengy Environmental Technology Co., Ltd (1527.HK)

Previous CloseHK$1.93
Intrinsic Value
Upside potential
Previous Close
HK$1.93

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

Zhejiang Tengy Environmental Technology operates as a specialized industrial equipment provider focused on air pollution control systems within China's environmental technology sector. The company generates revenue through the design, manufacturing, installation, and sale of electrostatic and composite precipitators that capture particulate matter and reduce sulfur and nitrogen oxide emissions from industrial facilities. Its core business model targets project owners and construction contractors in coal-fired power generation, metallurgical operations, paper manufacturing, and other heavy industries requiring emission compliance solutions. Tengy maintains a niche market position by offering integrated equipment and installation services, serving both domestic Chinese and international markets from its Zhuji headquarters. The company operates in a regulated industry driven by environmental policies, positioning itself as a solution provider for industrial clients facing increasing emission standards and environmental compliance requirements.

Revenue Profitability And Efficiency

The company reported HKD 744.9 million in revenue with net income of HKD 84.6 million, demonstrating profitability in its specialized market. Operating cash flow of HKD 227.6 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures were minimal at HKD 2.0 million, suggesting asset-light operations and efficient use of existing production capacity.

Earnings Power And Capital Efficiency

Tengy generated diluted EPS of HKD 0.63, reflecting adequate earnings power relative to its market capitalization. The substantial operating cash flow relative to net income highlights effective working capital management and strong operational efficiency. The minimal capital expenditure requirements indicate capital-light operations with high returns on invested capital.

Balance Sheet And Financial Health

The company maintains a robust balance sheet with HKD 660.1 million in cash and equivalents against HKD 85.0 million in total debt, providing significant financial flexibility. This conservative capital structure, with cash representing approximately 78% of market capitalization, indicates strong liquidity and low financial risk profile.

Growth Trends And Dividend Policy

The company currently maintains a zero-dividend policy, retaining all earnings for operational needs and potential growth initiatives. Given its strong cash position and minimal debt, the company has capacity for strategic investments or potential future dividend initiation, though current focus appears to be on maintaining financial flexibility.

Valuation And Market Expectations

With a market capitalization of HKD 314.5 million, the company trades at approximately 0.42 times revenue and 3.7 times net income. The low beta of 0.343 suggests the stock exhibits lower volatility than the broader market, potentially reflecting its niche market position and stable industrial customer base.

Strategic Advantages And Outlook

The company's specialization in emission control systems positions it to benefit from ongoing environmental regulations in China and internationally. Its strong cash position provides strategic flexibility to pursue growth opportunities or weather industry cycles. The niche focus on industrial pollution control equipment represents both a competitive advantage and potential limitation depending on regulatory developments and industrial investment cycles.

Sources

Company descriptionFinancial metrics provided

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