investorscraft@gmail.com

Intrinsic ValuePrecision Tsugami (China) Corporation Limited (1651.HK)

Previous CloseHK$42.00
Intrinsic Value
Upside potential
Previous Close
HK$42.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Precision Tsugami (China) Corporation Limited operates as a specialized manufacturer of high-precision computer numerical control (CNC) machine tools under the established TSUGAMI brand. The company generates revenue through the production and sale of sophisticated machining equipment including precision turret machines, automatic lathes, machining centers, and grinding machines, primarily serving industrial clients across Mainland China and Taiwan. Its comprehensive product portfolio targets critical manufacturing sectors such as automotive components, telecommunications infrastructure, medical instrumentation, and construction machinery, positioning the company as a vital supplier to industrial supply chains. As a subsidiary of Japan's Tsugami Corporation, the company benefits from technological transfer and brand recognition while maintaining a focused operational presence in China's massive manufacturing ecosystem, competing in the precision tools segment through engineering excellence and reliability.

Revenue Profitability And Efficiency

The company reported revenue of HKD 4.26 billion with net income of HKD 782 million, reflecting a healthy net margin of approximately 18.4%. This profitability demonstrates efficient cost management and pricing power in its specialized CNC machinery segment. Operating cash flow of HKD 353 million supports ongoing operations, though capital expenditures were modest at HKD 42 million, indicating a mature operational phase with limited expansionary investment.

Earnings Power And Capital Efficiency

Precision Tsugami generated diluted EPS of HKD 2.07, indicating strong earnings generation relative to its share count. The company's operating cash flow of HKD 353 million, while substantial, represents a conversion rate of approximately 45% from net income, suggesting some working capital absorption. The minimal capital expenditure relative to operating cash flow highlights capital-efficient operations with limited reinvestment requirements.

Balance Sheet And Financial Health

The company maintains an exceptionally strong balance sheet with HKD 1.08 billion in cash and equivalents against negligible total debt of HKD 2.3 million. This conservative financial structure provides significant liquidity and financial flexibility. The minimal leverage and substantial cash position indicate a low-risk financial profile with ample capacity to weather economic cycles and pursue strategic opportunities.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach through its dividend distribution of HKD 0.95 per share, representing a payout ratio of approximately 46% based on reported EPS. This balanced capital allocation strategy returns substantial cash to shareholders while retaining earnings for operational needs. The policy reflects management's confidence in sustainable cash generation and commitment to shareholder returns.

Valuation And Market Expectations

With a market capitalization of HKD 11.28 billion, the company trades at approximately 14.4 times earnings based on current FY results. The low beta of 0.217 suggests the stock exhibits lower volatility than the broader market, potentially reflecting its defensive characteristics as an industrial equipment provider with stable demand patterns.

Strategic Advantages And Outlook

The company benefits from its association with Tsugami Corporation's technological expertise and established brand reputation in precision machining. Its focus on China's manufacturing sector provides exposure to industrial automation trends, though dependence on the Chinese market represents both opportunity and risk. The strong balance sheet positions the company to navigate market cycles while maintaining operational flexibility.

Sources

Company financial reportsHong Kong Stock Exchange filingsMarket data providers

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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