investorscraft@gmail.com

Intrinsic ValueTsaker New Energy Tech Co., Limited (1986.HK)

Previous CloseHK$0.95
Intrinsic Value
Upside potential
Previous Close
HK$0.95

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

Tsaker New Energy Tech operates as a specialized chemical manufacturer with a diversified portfolio across four distinct segments: dye and agricultural chemical intermediates, pigment intermediates, environmental technology consultancy, and battery materials. The company serves global industrial markets including textiles, agriculture, paints, and energy storage through its chemical synthesis expertise. Its strategic pivot into battery materials reflects the growing demand for new energy technologies while maintaining its established position in traditional chemical intermediates. The company maintains an international footprint with operations across Mainland China, Indonesia, India, and key markets in Europe, Americas, and Asia, positioning it as a global supplier with localized market access. This geographic diversification helps mitigate regional economic fluctuations while leveraging growth opportunities in emerging markets where industrial chemical demand continues to expand.

Revenue Profitability And Efficiency

The company generated HKD 2.16 billion in revenue for the period but reported a net loss of HKD 21.1 million, indicating margin pressure in its operations. Despite the net loss, the company maintained positive operating cash flow of HKD 173.9 million, suggesting underlying operational efficiency in cash generation. Capital expenditures of HKD 109.7 million reflect ongoing investments, particularly in the battery materials segment as part of its strategic repositioning.

Earnings Power And Capital Efficiency

The diluted EPS of -HKD 0.0214 reflects current earnings challenges amid strategic transitions. The positive operating cash flow demonstrates the company's ability to convert sales into cash despite profitability issues. The capital expenditure level indicates moderate investment intensity as the company balances maintaining existing operations with funding growth initiatives in new energy materials.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with HKD 266.8 million in cash against total debt of HKD 208.6 million, providing adequate liquidity coverage. The low debt level relative to equity and cash reserves suggests a strong balance sheet position with capacity to withstand operational challenges. The net cash position provides flexibility for strategic investments and operational needs during the transition period.

Growth Trends And Dividend Policy

Despite current profitability challenges, the company maintained a dividend payment of HKD 0.0273 per share, indicating management's confidence in long-term prospects. The strategic shift toward battery materials represents a growth initiative targeting the expanding new energy market. The company's international presence across multiple regions provides diversified growth opportunities beyond its domestic Chinese market.

Valuation And Market Expectations

With a market capitalization of approximately HKD 783 million, the market values the company at roughly 0.36 times revenue, reflecting skepticism about near-term profitability. The low beta of 0.328 suggests the stock exhibits lower volatility than the broader market, potentially indicating perceived stability despite current earnings challenges. The valuation appears to incorporate expectations for successful execution of the new energy strategy.

Strategic Advantages And Outlook

The company's core advantage lies in its chemical manufacturing expertise and established global distribution network. The strategic expansion into battery materials leverages existing capabilities while positioning for growth in renewable energy markets. The challenge remains successfully transitioning profitability while managing the capital requirements of new segment development. The environmental consultancy segment provides additional diversification and aligns with global sustainability trends.

Sources

Company annual reportHong Kong Stock Exchange filingsCompany description and financial 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