investorscraft@gmail.com

Intrinsic ValueTaizhou Water Group Co., Ltd. (1542.HK)

Previous CloseHK$1.17
Intrinsic Value
Upside potential
Previous Close
HK$1.17

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

Taizhou Water Group operates as a regulated water utility in Mainland China, providing essential municipal, tap, and raw water supply services to end-users within its designated geographic franchise. Its core revenue model is built on the sale of water and the installation of water pipelines, operating within a heavily regulated framework that typically guarantees a stable, albeit government-controlled, return on its asset base. The company holds a monopolistic position in its local service area, which provides a defensive market position insulated from economic cycles, though it is subject to regulatory oversight on tariff setting and capital investment approvals. This sector context means growth is primarily driven by population expansion, regulatory capital expenditure allowances, and operational efficiency improvements rather than competitive market dynamics.

Revenue Profitability And Efficiency

The company generated HKD 600.8 million in revenue for the period, indicating its stable utility operations. However, it reported a significant net loss of HKD 95.6 million, highlighting substantial profitability challenges. This negative bottom line, contrasted with positive operating cash flow of HKD 232.1 million, suggests non-cash charges or high depreciation are impacting reported earnings despite cash generation from core activities.

Earnings Power And Capital Efficiency

The diluted EPS of -HKD 0.48 reflects the net loss for the period, indicating a lack of earnings power. Capital expenditures of HKD 339.4 million significantly exceeded operating cash flow, resulting in negative free cash flow. This heavy investment in infrastructure is characteristic of regulated utilities but places strain on capital efficiency in the short term.

Balance Sheet And Financial Health

The balance sheet shows a high debt burden with total debt of HKD 3.67 billion, far exceeding its cash and equivalents of HKD 321.3 million. This elevated leverage is common for capital-intensive utilities funding infrastructure projects, but it necessitates careful management of refinancing risks and interest coverage, especially in a rising rate environment.

Growth Trends And Dividend Policy

The company paid no dividend during the period, a prudent measure given its net loss and substantial capital expenditure requirements. Growth is likely constrained by its regulated nature and geographic monopoly, with future expansion dependent on regulatory approvals for rate increases or permission to expand its service territory, rather than organic market share gains.

Valuation And Market Expectations

With a market capitalization of approximately HKD 65 million, the company trades at a significant discount to its revenue, reflecting investor concerns over its profitability and high debt load. The negative beta of -0.025 suggests its stock price has a very weak, inverse correlation to the broader market, typical of a highly illiquid micro-cap stock.

Strategic Advantages And Outlook

Its key strategic advantage is its monopolistic position providing an essential public service, ensuring a predictable revenue stream. The outlook depends on regulatory support for tariff adjustments to improve profitability and manage its debt-servicing capabilities. Success will be measured by its ability to transition from significant capital investment to a more stable, cash-generative phase.

Sources

Company DescriptionProvided Financial Data

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