investorscraft@gmail.com

Intrinsic ValueJinmao Property Services Co., Limited (0816.HK)

Previous CloseHK$2.65
Intrinsic Value
Upside potential
Previous Close
HK$2.65

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

Jinmao Property Services operates as a comprehensive property management service provider in China, specializing in residential and commercial property management through its subsidiary relationship with China Jinmao Holdings Group. The company generates revenue through property management fees, value-added services including real estate brokerage, technology development, and smart community management solutions. Operating within China's competitive real estate services sector, Jinmao leverages its established brand and parent company relationships to secure management contracts for residential complexes and commercial properties. The company has positioned itself as an integrated service provider focusing on technology-enhanced property management, differentiating through smart community solutions and comprehensive urban operation services. This strategic focus allows Jinmao to capitalize on China's growing property management market while maintaining stable contract revenue from its existing property portfolio.

Revenue Profitability And Efficiency

The company reported HKD 2.97 billion in revenue with net income of HKD 372 million, reflecting a net margin of approximately 12.6%. Operating cash flow of HKD 533 million significantly exceeded capital expenditures of HKD 22 million, indicating strong cash generation from core operations. The business demonstrates efficient cost management relative to its revenue scale in the property services sector.

Earnings Power And Capital Efficiency

Jinmao delivered diluted EPS of HKD 0.41, supported by consistent operational performance. The company's capital efficiency is evident through minimal capital expenditure requirements relative to operating cash flow generation. This low capital intensity model allows for substantial free cash flow conversion from property management operations.

Balance Sheet And Financial Health

The company maintains a robust balance sheet with HKD 1.40 billion in cash and equivalents against total debt of HKD 223 million, resulting in a net cash position. This conservative financial structure provides significant liquidity buffer and financial flexibility. The low debt levels relative to cash reserves indicate strong financial health and capacity to weather market volatility.

Growth Trends And Dividend Policy

Jinmao has established a shareholder return policy with a dividend per share of HKD 0.096, representing a payout from stable operating cash flows. The company's growth trajectory is tied to property management contract acquisitions and expansion of value-added services. The dividend distribution reflects management's confidence in sustainable cash generation capabilities.

Valuation And Market Expectations

With a market capitalization of HKD 2.80 billion, the company trades at approximately 9.4 times revenue and 7.5 times net income. The beta of 0.557 suggests lower volatility than the broader market, reflecting the defensive nature of property management services. Current valuation multiples indicate market expectations for stable, predictable earnings growth.

Strategic Advantages And Outlook

The company benefits from its affiliation with China Jinmao Holdings Group, providing a stable contract pipeline and brand recognition. Strategic focus on technology-enabled services and smart community solutions positions Jinmao for industry evolution. The outlook remains stable given the essential nature of property management services and recurring revenue model.

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