investorscraft@gmail.com

Intrinsic ValueTBK & Sons Holdings Limited (1960.HK)

Previous CloseHK$0.50
Intrinsic Value
Upside potential
Previous Close
HK$0.50

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

TBK & Sons Holdings Limited operates as a specialized engineering and construction contractor primarily serving Malaysia's oil and gas industry. The company generates revenue through civil and structural works, including critical site preparation, infrastructure construction for temporary facilities, and specialized civil works for process plants such as reinforced concrete foundations and drainage systems. Additionally, it engages in building construction for auxiliary structures and maintains a separate trading division for oil and related products in China. Operating in a competitive and cyclical sector, the company's market position is that of a niche service provider dependent on capital expenditure cycles within the energy sector. Its subsidiary structure under TBK & Sons International Limited provides a focused operational framework, though its scale remains modest relative to larger industrial conglomerates. The dual revenue streams from construction services and commodity trading present both diversification benefits and exposure to different market risks.

Revenue Profitability And Efficiency

The company reported revenue of HKD 288.1 million for the period but experienced a net loss of HKD 32.7 million, indicating significant profitability challenges. Negative operating cash flow of HKD 12.0 million further highlights operational inefficiencies and potential working capital pressures within its project-based business model during this fiscal year.

Earnings Power And Capital Efficiency

Diluted EPS of -HKD 0.0327 reflects weak earnings power, exacerbated by negative cash flow from operations. The absence of capital expenditures suggests limited investment in maintaining or expanding operational capacity, which may constrain future earnings potential and indicate a defensive capital preservation stance.

Balance Sheet And Financial Health

The balance sheet shows a conservative debt level with total debt of HKD 4.8 million against cash and equivalents of HKD 28.9 million, providing liquidity. However, the net loss and negative cash flow position raise concerns about medium-term financial health despite the low leverage ratio.

Growth Trends And Dividend Policy

Current performance indicates contraction rather than growth, with no dividend distribution reflecting a prioritization of capital preservation. The company's trajectory appears challenged by sector-specific headwinds and operational execution issues, with no immediate signs of positive momentum.

Valuation And Market Expectations

With a market capitalization of HKD 222.0 million, the market appears to be valuing the company at a significant discount to revenue, reflecting skepticism about future profitability and growth prospects. The low beta of 0.369 suggests the stock is considered less volatile than the market, possibly due to its small size and niche focus.

Strategic Advantages And Outlook

The company's long-established presence since 1975 provides industry experience and client relationships, while its low debt level offers financial flexibility. However, the outlook remains challenging due to operational losses, negative cash flow, and dependence on the cyclical oil and gas sector, requiring strategic improvements to restore stability.

Sources

Company descriptionFinancial data 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