investorscraft@gmail.com

Intrinsic ValueTat Hong Equipment Service Co., Ltd. (2153.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 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Tat Hong Equipment Service Co., Ltd. operates as a specialized industrial services provider, offering comprehensive tower crane and construction machinery solutions within China. Its core revenue model is built on the leasing of its substantial fleet of 1,080 tower cranes, supplemented by high-value technical services including consultation, design, commissioning, and maintenance. The company serves a diverse client base across critical end-markets such as infrastructure development, clean energy projects, and commercial and residential construction. This positions it as an essential enabler of national building and urbanization initiatives. Its market position is that of a focused, asset-heavy service provider within the construction ecosystem, leveraging its technical expertise and owned fleet to capture value from long-term equipment rentals and associated service contracts, rather than outright equipment sales.

Revenue Profitability And Efficiency

The company reported revenue of HKD 634.6 million for the period. However, it recorded a significant net loss of HKD 120.6 million, indicating substantial pressure on profitability. This negative bottom-line result, translating to a diluted EPS of -HKD 0.10, points to operational inefficiencies or high costs that currently outweigh its revenue generation capabilities.

Earnings Power And Capital Efficiency

Despite the net loss, the firm demonstrated strong operating cash flow generation of HKD 310.8 million. This significant positive cash flow, which far exceeds the net loss, suggests non-cash charges are heavily impacting earnings. High capital expenditures of HKD 287.8 million reflect ongoing investment in maintaining and potentially expanding its core fleet of equipment.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 145.5 million against a substantial total debt load of HKD 1.26 billion. This high leverage ratio is a key concern, indicating significant financial obligations that must be serviced. The company's financial health is under strain due to this debt-heavy capital structure.

Growth Trends And Dividend Policy

Current financial performance does not indicate positive growth trends, with the company operating at a loss. Reflecting this challenging financial position, the company has adopted a conservative dividend policy, distributing no dividends (HKD 0.00 per share) to preserve capital for debt servicing and operational needs.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.30 billion, the market is valuing the company at roughly 2x its annual revenue. The low beta of 0.55 suggests the stock is perceived as less volatile than the broader market, potentially reflecting its niche industrial focus and stable, albeit currently unprofitable, service model.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized fleet and service expertise within China's construction sector. The outlook remains challenging, requiring a focus on improving operational efficiency to return to profitability while managing its significant debt burden. Its success is tied to the health of the Chinese construction and infrastructure markets.

Sources

Company DescriptionProvided Financial Data

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