Data is not available at this time.
Gangyu Smart Urban Services Holdings operates as a diversified service provider with three core segments: property management and leasing, diversified tourism products and services, and integrated development. The company serves both residential and commercial properties across Hong Kong and Mainland China while also offering comprehensive travel services primarily targeting corporate clients. Its business model combines recurring revenue from property management with project-based income from tourism development and ecological engineering services. The company positions itself as an integrated urban services provider, leveraging its 2022 rebranding from Orient Victory Travel to emphasize smart urban solutions. This strategic shift reflects the evolving market demand for comprehensive urban management services while maintaining its established travel services foundation. The company operates as a subsidiary of Orient Victory Real Estate Group, providing synergies in property-related services while facing competition in both the fragmented property management and competitive travel services sectors.
The company generated HKD 345.9 million in revenue with net income of HKD 30.1 million, representing a net margin of approximately 8.7%. Operating cash flow of HKD 11.6 million was substantially lower than net income, indicating potential working capital challenges or timing differences in cash collection. Capital expenditures of HKD 2.1 million suggest modest investment in maintaining existing operations rather than significant expansion.
Diluted EPS of HKD 0.12 reflects moderate earnings power relative to the company's market capitalization. The negative beta of -1.31 indicates unusual inverse correlation with market movements, potentially reflecting the company's niche market position. Operating cash flow coverage of capital expenditures appears adequate at approximately 5.6 times, though absolute cash generation remains modest for the scale of operations.
The balance sheet shows HKD 86.4 million in cash against HKD 182.0 million in total debt, indicating a leveraged position with debt exceeding liquid assets. The cash position represents approximately 47% of total debt, suggesting potential refinancing needs or reliance on operational cash flow for debt servicing. The company's financial health appears constrained by its debt load relative to its cash generation capabilities.
The company maintains a conservative dividend policy with no dividend distribution, retaining earnings to support operations and potential debt reduction. The 2022 rebranding and segment diversification suggest strategic positioning for growth in smart urban services, though current financial metrics indicate modest scale. The tourism segment recovery post-pandemic may provide growth opportunities, offset by competitive pressures in property management services.
With a market capitalization of approximately HKD 286.9 million, the company trades at roughly 0.83 times revenue and 9.5 times earnings. The negative beta suggests unique risk characteristics that may not align with broader market trends. The valuation reflects market skepticism about growth prospects given the company's leveraged position and modest cash generation.
The company benefits from its subsidiary relationship with Orient Victory Real Estate Group, providing potential cross-selling opportunities in property services. Its diversified model across property management, tourism, and development services offers revenue stability but may lack focus. The outlook remains challenged by debt levels and competitive markets, though the smart urban services positioning could capture emerging municipal service demands in Greater China.
Company filingsHong Kong Stock Exchange disclosuresMarket data providers
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |