Subscribe

Tianjin Development Holdings Limited (0882.HK)

HKD2.03 +0.01 (+0.50%)
HK HKSE Industrials Conglomerates
Address China Merchants Tower
Central, HK
CEO Fei Teng
IPO 1997-12-10
ISIN HK0882007260

Explore sections of this company profile

Also trades on Hong Kong Stock Exchange · 0882.HK (HKD) Other OTC · TJSCF (USD)
Description

Tianjin Development Holdings Limited, operating through its various subsidiaries, provides essential utilities including electricity, water, heating, and thermal energy to industrial, commercial, and residential clients located in the Tianjin Economic and Technological Development Area, People's Republic of China. The company's activities are broadly categorized into six divisions: Utilities, Pharmaceuticals, Hospitality, Electrical and Mechanical Engineering, Port Services, and Elevators and Escalators. Its utility infrastructure features an impressive electricity transmission capacity of approximately 946,000 kVA, a daily water supply capability of 425,000 tons, and an extensive steam distribution network spanning about 462 kilometers of pipelines with approximately 120 processing stations, able to distribute around 30,000 tons daily. Beyond direct utility provision, the company offers a range of electricity-related services, such as constructing supply networks, implementing new and renewable energy technologies, and delivering technical support for electrical infrastructure. For water utilities, its services encompass the installation and maintenance of piping systems, technical consultancy, and the retail and wholesale of water pipes and their associated parts. Additionally, the company is involved in manufacturing and selling industrial equipment, including presses, mechanical and hydroelectric machinery, and large-scale pump units. Its hospitality portfolio includes the management of the 4-star, 245-room Courtyard by Marriott Hong Kong hotel. In the pharmaceutical sector, it conducts research and development of medical technologies and products, manufactures and distributes chemical drugs, and handles the design, production, and printing of pharmaceutical packaging, alongside selling other paper-based packaging materials. The company also manufactures and sells elevators and escalators. Further operations include financial leasing and the provision of port services. Incorporated in 1997 and based in Central, Hong Kong, Tianjin Development Holdings Limited is a subsidiary of Tsinlien Group Company Limited.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
HKD2.03 +0.01 (+0.50%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
517.6K
Beta
0.42
Float Shares
399.01M
Free Float %
37.2%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.83% -3.88% -4.29% -18.32% -10.80% -7.85% +9.31% +35.98% +33.53% -37.54% -45.61%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
2.03
DCF (Unlevered) 5.99 +195.1%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2024-11 Change
Strong Buy 1 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
0.89
Distress
Piotroski F-Score
2 / 9
Weak
MOAT Score
3 / 10
No MOAT
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
2 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
3 / 5
Medium
P/E Score
4 / 5
High
P/Book Score
5 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Conglomerates: +6.1%
    -4.9% Q4'25: -2.0% (vs Q4'23)
  • EPS growth Conglomerates: +16.9%
    -21.6% Q4'25: -68.9% (vs Q4'23)
  • FCF margin FCF growth · Conglomerates: +35.9%
    -1.5% Q4'25: -8.3% (vs Q4'23)
  • EBIT margin Conglomerates: +9.0%
    -3.7% Q4'25: -7.3% (vs Q4'23)
  • ROIC Conglomerates: +4.7%
    -0.8% Q4'25: -3.3% (vs Q4'23)
  • Share dilution Conglomerates: +0.0%
    +0.0% Q4'25: +0.0% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Conglomerates: 1.28×
    29.81× Q4'25: -25.00× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.42) × ERP
WACC = 55% × Ke + 45% × Kd (4.8%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 6.00 Current price: 2.03
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
6.37B
est: 5.46B (+16.7%)
6.11B
est: 6.58B (-7.1%)
4.52B
est: 6.32B (-28.5%)
5.39B
est: 7.44B (-27.5%)
4.55B
est: 8.05B (-43.5%)
3.36B
est: 5.46B (-38.5%)
3.20B
est: 6.58B (-51.4%)
6.32B
6.32B – 6.32B
-4.0% YoY
7.44B
7.44B – 7.44B
+17.8% YoY
8.05B
8.05B – 8.05B
+8.1% YoY
EBITDA
67.85M
est: 797.50M (-91.5%)
522.83M
est: 961.26M (-45.6%)
850.17M
est: 922.91M (-7.9%)
1.21B
est: 1.09B (+11.1%)
880.70M
est: 1.18B (-25.1%)
132.05M
est: 744.59M (-82.3%)
66.97M
est: 897.49M (-92.5%)
861.68M
861.68M – 861.68M
-4.0% YoY
1.01B
1.01B – 1.01B
+17.8% YoY
1.10B
1.10B – 1.10B
+8.1% YoY
EBIT
842.39M
est: 486.62M (+73.1%)
273.77M
est: 586.54M (-53.3%)
596.70M
est: 563.14M (+6.0%)
962.33M
est: 663.26M (+45.1%)
656.00M
est: 717.30M (-8.5%)
-58.71M
est: 436.24M (-113.5%)
-118.63M
est: 525.81M (-122.6%)
504.83M
504.83M – 504.83M
-4.0% YoY
594.59M
594.59M – 594.59M
+17.8% YoY
643.04M
643.04M – 643.04M
+8.1% YoY
Net Income
562.35M
est: 621.94M (-9.6%)
515.21M
est: 701.72M (-26.6%)
488.84M
est: 672.68M (-27.3%)
471.93M
est: 685.74M (-31.2%)
325.43M
est: 725.79M (-55.2%)
548.07M
est: 621.94M (-11.9%)
427.94M
est: 701.72M (-39.0%)
672.68M
672.68M – 672.68M
-4.1% YoY
685.74M
685.74M – 685.74M
+1.9% YoY
725.79M
725.79M – 725.79M
+5.8% YoY
SGA
1.20B
est: 1.42B (-15.6%)
1.07B
est: 1.71B (-37.5%)
1.30B
est: 1.65B (-21.2%)
1.67B
est: 1.94B (-14.0%)
1.36B
est: 2.10B (-35.4%)
878.01M
est: 1.37B (-36.0%)
881.00M
est: 1.65B (-46.7%)
1.59B
1.59B – 1.59B
-4.0% YoY
1.87B
1.87B – 1.87B
+17.8% YoY
2.02B
2.02B – 2.02B
+8.1% YoY
EPS
0.52
est: 0.58 (-10.3%)
0.48
est: 0.65 (-26.6%)
0.39
est: 0.63 (-37.8%)
0.44
est: 0.64 (-31.2%)
0.30
est: 0.68 (-55.7%)
0.51
est: 0.58 (-12.0%)
0.40
est: 0.65 (-38.8%)
0.63
0.63 – 0.63
-4.1% YoY
0.64
0.64 – 0.64
+1.9% YoY
0.68
0.68 – 0.68
+5.8% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A- 4/5 4/5 2/5 3/5 3/5 4/5 5/5
2026-05-28 A- 4/5 4/5 2/5 3/5 3/5 4/5 5/5
2026-05-27 A- 4/5 4/5 2/5 3/5 3/5 4/5 5/5
2026-05-26 A- 4/5 4/5 2/5 3/5 3/5 4/5 5/5
2026-05-22 A- 4/5 4/5 2/5 3/5 3/5 4/5 5/5
2026-05-21 A- 4/5 4/5 2/5 3/5 3/5 4/5 5/5
2026-05-20 A- 4/5 4/5 2/5 3/5 3/5 4/5 5/5
2026-05-19 A- 4/5 4/5 2/5 3/5 3/5 4/5 5/5
2026-05-18 A- 4/5 4/5 2/5 3/5 3/5 4/5 5/5
2026-05-15 A- 4/5 4/5 2/5 3/5 3/5 4/5 5/5
2026-05-14 A- 4/5 4/5 2/5 3/5 3/5 4/5 5/5
2026-05-13 A- 4/5 4/5 2/5 3/5 3/5 4/5 5/5
2026-05-12 A- 4/5 4/5 2/5 3/5 3/5 4/5 5/5
2026-05-11 A- 4/5 4/5 2/5 3/5 3/5 4/5 5/5
2026-05-08 A- 4/5 4/5 2/5 3/5 3/5 4/5 5/5
2026-05-07 A- 4/5 4/5 2/5 3/5 3/5 4/5 5/5
2026-05-06 A- 4/5 4/5 2/5 3/5 3/5 4/5 5/5
2026-05-05 A- 4/5 4/5 2/5 3/5 3/5 4/5 5/5
2026-05-04 A- 4/5 4/5 2/5 3/5 3/5 4/5 5/5
2026-04-30 B+ 3/5 3/5 2/5 3/5 2/5 4/5 5/5
2026-04-29 A- 4/5 3/5 2/5 4/5 2/5 4/5 5/5
2026-04-28 A- 4/5 3/5 2/5 4/5 2/5 4/5 5/5
2026-04-27 A- 4/5 3/5 2/5 4/5 2/5 4/5 5/5
2026-04-24 A- 4/5 3/5 2/5 4/5 2/5 4/5 5/5
2026-04-23 A- 4/5 3/5 2/5 4/5 2/5 4/5 5/5
2026-04-22 A- 4/5 3/5 2/5 4/5 2/5 4/5 5/5
2026-04-21 A- 4/5 3/5 2/5 4/5 2/5 4/5 5/5
2026-04-20 A- 4/5 3/5 2/5 4/5 2/5 4/5 5/5
2026-04-17 A- 4/5 3/5 2/5 4/5 2/5 4/5 5/5
2026-04-16 A- 4/5 3/5 2/5 4/5 2/5 4/5 5/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-1.73B
OE per share TTM
-1.62
Owner's Yield
-72.39%
Maintenance CapEx ratio
26.38%
Maint CapEx / Avg PPE
81.2%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
-43.5K
Shares Outstanding
1.07B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Xinxiang Zhai GM & Executive Director 863.0K
Binhui Xia Executive Director & Deputy GM male
Ching Hei Chong Chief Financial Officer male
Fei Teng Chairman of the Board & Deputy GM male
Su Yee Lee Company Secretary female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits