investorscraft@gmail.com

Intrinsic ValueJiayuan Services Holdings Limited (1153.HK)

Previous CloseHK$0.40
Intrinsic Value
Upside potential
Previous Close
HK$0.40

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

Jiayuan Services Holdings Limited operates as a comprehensive property management service provider in China's competitive real estate services sector. Its core revenue model is built on providing essential property management services to developers, owners, and residents, generating stable, recurring income through long-term service contracts. The company delivers a full spectrum of property upkeep services, including cleaning, greening, repair, and maintenance, particularly during the critical pre-delivery stage for new developments. Beyond basic management, Jiayuan has developed a secondary revenue stream through community value-added services, which include home living support, catering services, and direct sales of goods to residents. This diversification allows the company to deepen its client relationships and capture additional spending within managed communities. Operating as a subsidiary of Jiayuan International Group Limited, the company benefits from an established development pipeline while also serving third-party projects. Its market position is that of a regional player headquartered in Jiaxing, focusing on operational execution and community integration rather than nationwide scale, which distinguishes it from larger, more diversified competitors in the fragmented Chinese property management landscape.

Revenue Profitability And Efficiency

The company reported revenue of HKD 858.8 million for the period, demonstrating its operational scale in property management services. However, net income was significantly lower at HKD 8.2 million, indicating thin profit margins in this competitive sector. The diluted EPS of HKD 0.0133 reflects this modest profitability level after accounting for all operational costs and expenses inherent in service delivery.

Earnings Power And Capital Efficiency

Operating cash flow generation was positive at HKD 36.6 million, indicating the business can convert its service revenue into cash. Capital expenditures were minimal at HKD 3.7 million, consistent with the asset-light nature of property management services. The company's capital efficiency appears adequate for its business model, requiring limited investment in physical assets.

Balance Sheet And Financial Health

The balance sheet shows HKD 60.8 million in cash and equivalents against total debt of HKD 24.5 million, indicating a comfortable liquidity position. The modest debt level relative to cash reserves suggests conservative financial management. The company maintains sufficient financial flexibility to meet its operational requirements without significant leverage concerns.

Growth Trends And Dividend Policy

No dividend was distributed during the period, as the company retained earnings for operational needs. The growth trajectory appears focused on maintaining service contracts and potentially expanding community value-added services rather than aggressive expansion. The company's strategy prioritizes operational stability over shareholder returns through dividends.

Valuation And Market Expectations

With a market capitalization of approximately HKD 303 million, the market values the company at a significant discount to its annual revenue. The low beta of 0.103 suggests the stock exhibits minimal correlation with broader market movements, reflecting its niche positioning and potentially limited investor interest in small-cap property service providers.

Strategic Advantages And Outlook

The company's strategic advantage lies in its established service contracts and relationship with its parent development company. The outlook remains challenged by China's property market conditions, though essential property management services provide some revenue stability. Success depends on maintaining service quality and potentially expanding third-party contracts beyond affiliated developments.

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