investorscraft@gmail.com

Intrinsic ValueTian Cheng Holdings Limited (2110.HK)

Previous CloseHK$0.09
Intrinsic Value
Upside potential
Previous Close
HK$0.09

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

Tian Cheng Holdings Limited operates as a specialized marine construction contractor primarily focused on reclamation works in Hong Kong's competitive infrastructure sector. The company generates revenue through project-based contracts for land formation and coastal development, supplemented by vessel chartering services that support its core operations. This integrated approach allows Tian Cheng to maintain control over critical marine assets while serving both public and private sector clients in a capital-intensive industry. The company operates in a niche segment of the construction market where specialized expertise and marine equipment ownership create moderate barriers to entry. Tian Cheng's market position is characterized by its focus on Hong Kong's ongoing infrastructure development needs, though it faces intense competition from larger, more diversified construction firms with greater financial resources and project capabilities. The company's business model remains vulnerable to cyclical construction demand and government infrastructure spending patterns in its primary operating region.

Revenue Profitability And Efficiency

The company reported revenue of HKD 223.3 million for FY2024, demonstrating active project execution capabilities. However, profitability remains challenged with a net loss of HKD 44.1 million, reflecting margin pressure in competitive bidding environments. Operating cash flow was negative HKD 26.7 million, indicating working capital absorption from project advancement and potential collection timing issues in the construction cycle.

Earnings Power And Capital Efficiency

Tian Cheng's earnings power appears constrained with diluted EPS of -HKD 0.17, reflecting operational challenges in converting revenue to bottom-line results. Capital expenditures were minimal at HKD 97,000, suggesting limited investment in growth assets or equipment refreshment. The negative operating cash flow relative to revenue indicates inefficiencies in working capital management and cash conversion within project-based operations.

Balance Sheet And Financial Health

The balance sheet shows HKD 25.8 million in cash against modest total debt of HKD 4.95 million, providing some liquidity buffer. The company maintains a relatively unleveraged position with debt representing only approximately 19% of cash holdings. This conservative debt profile provides financial flexibility but may limit growth capacity in capital-intensive marine construction projects requiring significant equipment investment.

Growth Trends And Dividend Policy

Current financial performance indicates contraction rather than growth, with negative earnings and cash flow generation. The company maintains a non-dividend policy, retaining any potential future earnings to fund operations and possible recovery. Market capitalization of HKD 34.8 million reflects investor skepticism about near-term growth prospects in the challenging marine construction environment.

Valuation And Market Expectations

Trading at approximately 0.16 times revenue, the market valuation suggests discounted expectations for future profitability recovery. The negative beta of -0.687 indicates counter-cyclical trading behavior relative to the broader market, possibly reflecting the specialized nature of marine construction projects and their unique demand drivers separate from general economic cycles.

Strategic Advantages And Outlook

The company's specialized expertise in marine reclamation provides niche capabilities in Hong Kong's infrastructure market. However, operational challenges and negative cash flow generation raise concerns about sustainable competitive positioning. The outlook remains cautious given current profitability issues and dependence on project awards in a competitive bidding environment with likely margin pressure.

Sources

Company financial statementsHong Kong Stock Exchange filings

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