investorscraft@gmail.com

Intrinsic ValueShimao Services Holdings Limited (0873.HK)

Previous CloseHK$0.64
Intrinsic Value
Upside potential
Previous Close
HK$0.64

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

Shimao Services Holdings Limited operates as a comprehensive property management and community services provider in China's competitive real estate services sector. The company generates revenue through two primary segments: Property Management and Related Services, which includes security, cleaning, maintenance, and gardening services for residential and commercial properties, and City Services, encompassing sanitation, waste treatment, and urban cleaning operations. Its core business model involves long-term property management contracts with developers and property owners, supplemented by value-added services including community asset management, carpark operations, home decoration services, and retail offerings. The company serves a diverse client base including property developers, technology companies, and individual property owners, positioning itself as an integrated service provider in China's rapidly evolving property management landscape. While operating as a subsidiary of Best Cosmos Limited, Shimao Services maintains its market position through comprehensive service offerings and established relationships within China's extensive property development ecosystem, though it faces intense competition in the fragmented property management industry.

Revenue Profitability And Efficiency

The company reported revenue of HKD 7.90 billion for the period, demonstrating significant scale in its operations. However, profitability was challenged with a net loss of HKD 272 million and negative diluted EPS of HKD 0.11, indicating margin pressure within the competitive property services market. Operating cash flow remained positive at HKD 201 million, suggesting core operations continue to generate cash despite the bottom-line challenges.

Earnings Power And Capital Efficiency

Despite revenue generation capabilities, the company's earnings power was compromised by operational challenges resulting in negative net income. Capital expenditures of HKD 84 million were directed toward maintaining service infrastructure and expanding operational capabilities. The positive operating cash flow relative to capital investments indicates some efficiency in converting revenue into operational cash generation.

Balance Sheet And Financial Health

The balance sheet shows strength with substantial cash and equivalents of HKD 2.20 billion, providing significant liquidity. Total debt remains relatively low at HKD 44 million, resulting in a conservative debt-to-equity structure. This financial position provides stability and flexibility despite current profitability challenges in the operating environment.

Growth Trends And Dividend Policy

Current performance reflects challenges in the property services sector with negative earnings trends. The company maintained a zero dividend policy, conserving cash during this period of operational difficulty. Growth prospects are tied to China's property market recovery and the company's ability to expand its service offerings and market share.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.87 billion, the market valuation reflects concerns about current profitability challenges. The beta of 1.29 indicates higher volatility than the market, typical for companies in China's property-related sectors facing regulatory and market headwinds.

Strategic Advantages And Outlook

The company's strategic advantages include its comprehensive service portfolio and established market presence in China's property management sector. The outlook depends on market recovery, operational efficiency improvements, and potential expansion of higher-margin value-added services to offset core property management margin pressures.

Sources

Company Annual ReportHong Kong Stock Exchange filingsFinancial statements

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