investorscraft@gmail.com

Intrinsic ValueChina Resources Mixc Lifestyle Services Limited (1209.HK)

Previous CloseHK$46.32
Intrinsic Value
Upside potential
Previous Close
HK$46.32

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

China Resources Mixc Lifestyle Services Limited is a prominent integrated property service provider in China, operating within the real estate services sector. Its core revenue model is bifurcated into residential property management and commercial operational services, generating income through management fees, tenant leasing, and value-added offerings. The company delivers comprehensive property management for residential communities, public facilities, and industrial parks, alongside specialized commercial services for shopping malls and office buildings under its MIXC and MIXONE brands. These commercial services encompass the full operational lifecycle, including pre-opening consulting, tenant sourcing, day-to-day facility management, and even commercial subleasing where it acts as a master lessor. This dual-segment approach leverages the extensive portfolio of its parent, China Resources Land Limited, providing a stable foundation while also seeking third-party contracts. Its market position is strengthened by its affiliation with a major state-backed developer, granting it a competitive edge in service integration and scale within China's fragmented property management industry.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 17.0 billion for the period, demonstrating its significant scale. Profitability is strong, with net income reaching HKD 3.63 billion, translating to a healthy net profit margin. Operational efficiency is highlighted by substantial operating cash flow of HKD 4.26 billion, significantly exceeding capital expenditures, indicating effective conversion of earnings into cash.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 1.59, reflecting solid earnings power on a per-share basis. The company exhibits high capital efficiency, as its operating cash flow of HKD 4.26 billion far surpasses its modest capital expenditure requirements of HKD 356 million, allowing for strong internal funding of operations and growth initiatives.

Balance Sheet And Financial Health

The balance sheet is characterized by a substantial cash position of HKD 9.57 billion, providing ample liquidity. Total debt is reported at HKD 2.31 billion, which appears manageable against the large cash holdings and strong cash flow generation, suggesting a conservative and low-risk financial structure.

Growth Trends And Dividend Policy

The company has established a shareholder returns policy, evidenced by a dividend per share of HKD 0.629. This payout, supported by strong earnings and cash flow, indicates a commitment to returning capital to investors while maintaining financial flexibility for potential organic or inorganic growth opportunities in its core markets.

Valuation And Market Expectations

With a market capitalization of approximately HKD 95.3 billion, the market assigns a significant premium to this property services operator. A beta of 0.793 suggests the stock is perceived as less volatile than the broader market, potentially reflecting expectations of stable, defensive cash flows from its essential service offerings.

Strategic Advantages And Outlook

A key strategic advantage is its affiliation with China Resources Land, providing a stable pipeline of management contracts and a strong brand. The outlook is underpinned by the essential nature of property services and its dual-segment focus, positioning it to benefit from China's ongoing urbanization and commercial real estate development.

Sources

Company DescriptionProvided Financial Data

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