investorscraft@gmail.com

Intrinsic ValueTianjin TEDA Biomedical Engineering Company Limited (8189.HK)

Previous CloseHK$0.35
Intrinsic Value
Upside potential
Previous Close
HK$0.35

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 TEDA Biomedical Engineering operates a dual-segment business model focused on agricultural biotechnology and elderly care services in China. The company's core revenue stream derives from research, development, and sale of specialized biological compound fertilizers designed to enhance crop growth for grains, fruits, and vegetables. These products incorporate active formulations with balanced nitrogen, phosphorus, and potassium components, targeting the agricultural inputs sector within basic materials. The company has expanded into elderly care and health services, providing integrated care solutions, equipment leasing, and consulting services, creating a diversified revenue base. Its market position leverages biomedical engineering expertise to address soil conditioning and agricultural productivity challenges while capitalizing on China's growing elderly care demands. The company further supplements its offerings through EEG diagnosis technology services and soil environmental research, positioning itself at the intersection of agricultural science and healthcare technology. This strategic diversification allows TEDA Biomedical to navigate multiple growth sectors while maintaining its foundation in biological agricultural solutions.

Revenue Profitability And Efficiency

The company generated HKD 385.5 million in revenue for the period but reported a net loss of HKD 27.8 million, indicating significant profitability challenges. Operating cash flow was negative HKD 26.3 million, reflecting operational inefficiencies and potential working capital pressures. The negative earnings per share of HKD -0.0156 further underscores the company's current unprofitability despite its revenue base.

Earnings Power And Capital Efficiency

Tianjin TEDA demonstrates weak earnings power with negative net income and operating cash flow, suggesting fundamental challenges in converting revenue to profitability. The negative capital expenditures of HKD 2.6 million may indicate asset disposals rather than investment in growth, raising concerns about long-term capital allocation efficiency. The company's ability to generate sustainable returns on invested capital appears constrained by its current operational performance.

Balance Sheet And Financial Health

The balance sheet shows moderate liquidity with HKD 25.4 million in cash against HKD 159.9 million in total debt, indicating potential leverage concerns. The debt-to-equity position requires careful monitoring given the negative cash flow generation. The company's financial health appears strained, with limited cash reserves relative to its debt obligations and ongoing operational cash requirements.

Growth Trends And Dividend Policy

Current financial performance does not support dividend distributions, with a zero dividend per share reflecting the company's loss-making position. Growth trends appear challenged by negative profitability and cash flow, suggesting the need for strategic restructuring or operational improvements. The dual business segments show potential for long-term growth in China's agricultural and elderly care markets, but near-term execution remains problematic.

Valuation And Market Expectations

With a market capitalization of approximately HKD 917.6 million, the company trades at a significant premium to its revenue, suggesting market expectations for future recovery or growth. The low beta of 0.132 indicates relative insulation from market volatility, possibly reflecting the specialized nature of its businesses. Valuation metrics must account for the current unprofitability and negative cash flow generation.

Strategic Advantages And Outlook

The company's strategic advantages include its specialized expertise in biological fertilizers and positioning in China's essential agricultural and elderly care sectors. However, the outlook remains challenging due to persistent losses and negative cash flow. Success depends on operational turnaround, potentially through cost optimization, segment rationalization, or strategic partnerships to leverage its biomedical engineering capabilities in growing market segments.

Sources

Company financial reportsHong Kong Stock Exchange filingsMarket data providers

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