investorscraft@gmail.com

Intrinsic ValueShoucheng Holdings Limited (0697.HK)

Previous CloseHK$2.04
Intrinsic Value
Upside potential
Previous Close
HK$2.04

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

Shoucheng Holdings Limited operates as a specialized asset manager and investment holding company with a core focus on parking infrastructure and alternative investments. The company generates revenue through two primary segments: the direct management and operation of car parking assets, which provides stable, recurring income, and its infrastructure and real estate fund management division, which earns fees from managing private capital. This dual-pronged approach positions Shoucheng uniquely within Hong Kong's industrials sector, leveraging physical infrastructure for cash flow while employing its investment expertise to scale assets under management. Its market position is that of a niche operator, capitalizing on the essential nature of parking services in urban environments while diversifying into fund management to enhance returns and create a more resilient business model against economic cycles. The company's evolution from its former identity reflects a strategic pivot towards a more integrated investment and asset management platform within the infrastructure space.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of HKD 1.22 billion and a net income of HKD 410 million, indicating a healthy net profit margin of approximately 33.8%. Operating cash flow of HKD 250 million was generated, comfortably covering capital expenditures of HKD 76 million, demonstrating solid cash conversion from its core parking and fund management operations.

Earnings Power And Capital Efficiency

The company exhibits moderate earnings power with a diluted EPS of HKD 0.058. Capital efficiency is supported by its asset-light fund management segment, though the capital-intensive nature of parking assets is reflected in the significant capital expenditure required to maintain and potentially expand its physical portfolio.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of HKD 2.62 billion against total debt of HKD 3.35 billion. This provides a substantial buffer and suggests the company is well-positioned to service its obligations, though the debt level warrants monitoring given the interest-bearing nature of these liabilities.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy, distributing a dividend of HKD 0.08 per share. This payout, which exceeds the diluted EPS, signals a commitment to returning capital to shareholders, potentially supported by stable cash flows from its parking operations and management fees.

Valuation And Market Expectations

With a market capitalization of approximately HKD 18.3 billion, the market assigns a significant premium to the company's book value and earnings, reflecting expectations for stable income from its infrastructure assets and the growth potential of its fund management platform. A beta of 0.36 suggests the stock is perceived as less volatile than the broader market.

Strategic Advantages And Outlook

The company's strategic advantage lies in its hybrid model combining defensive parking income with higher-margin fund management. The outlook depends on its ability to efficiently manage its debt, grow assets under management, and potentially expand its parking portfolio, leveraging its established operational expertise in a essential urban service.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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