investorscraft@gmail.com

Intrinsic ValueTianjin Tianbao Energy Co., Ltd. (1671.HK)

Previous CloseHK$0.55
Intrinsic Value
Upside potential
Previous Close
HK$0.55

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

Tianjin Tianbao Energy Co., Ltd. operates as a specialized independent power producer in China, focusing on the generation and supply of electricity, steam, heating, and cooling primarily for industrial and commercial customers within its regional market. Its core revenue model is built on the sale of these essential utilities, supplemented by income from power facility construction, industrial facility operation and maintenance services, and trading in electrical components. The company has strategically expanded into photovoltaic power generation, diversifying its energy portfolio in alignment with national renewable energy goals. Operating with a total installed capacity of 30 megawatts from two back-pressure cogeneration units, it maintains a niche but stable market position as a subsidiary of Tianjin Tianbao Holdings Limited, serving a critical infrastructure role in the Tianjin Port Free Trade Zone and surrounding areas. Its business is deeply integrated into local industrial activity, providing it with a defensive, utility-like profile within the broader power sector.

Revenue Profitability And Efficiency

The company reported revenue of HKD 824.1 million for the period, demonstrating its operational scale. However, profitability was constrained, with net income of HKD 4.5 million resulting in a thin net margin. This indicates significant cost pressures or competitive dynamics within its regional utility market that impact bottom-line efficiency.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.028, reflecting modest earnings power. Operating cash flow was positive at HKD 67.5 million, which comfortably covered capital expenditures of HKD 31.0 million, suggesting the core operations are self-sustaining and generate sufficient cash for necessary reinvestment.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 128.8 million against total debt of HKD 435.9 million. This indicates a leveraged financial structure, which is common for capital-intensive utilities, but the company maintains adequate liquidity to meet its near-term obligations and fund operations.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, paying a dividend of HKD 0.015 per share. Its foray into photovoltaic power generation represents a strategic growth initiative to align with China's energy transition, though current financials suggest a focus on stability over aggressive expansion.

Valuation And Market Expectations

With a market capitalization of approximately HKD 139.1 million, the market values the company at a significant discount to its annual revenue. A beta of 0.436 suggests the stock is perceived as less volatile than the broader market, consistent with its defensive utility sector classification and stable, regulated cash flows.

Strategic Advantages And Outlook

Its key strategic advantage is its entrenched position as a essential utility provider in a specific economic zone, creating a stable, albeit geographically concentrated, demand base. The outlook is tied to regional industrial activity and the successful execution of its renewable energy initiatives to drive future growth within China's evolving power sector.

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