investorscraft@gmail.com

Intrinsic ValueXian Kingfar Property Services Co Ltd (1354.HK)

Previous CloseHK$3.30
Intrinsic Value
Upside potential
Previous Close
HK$3.30

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

Xi'an Kingfar Property Services operates as a specialized property management company focused on the Chinese market, providing comprehensive services across three core segments: city services, residential property management, and commercial property management. The company's city services division manages public and municipal properties for government entities, while its residential segment offers both basic management and value-added services for housing communities. Its commercial portfolio includes office buildings, industrial parks, and factory complexes, creating a diversified service offering. Operating as a subsidiary of Xi'an Kingfar Group, the company leverages its regional expertise and established relationships in Shaanxi province while maintaining a focused geographical presence. The company operates in China's highly fragmented property management sector, competing against both large national players and smaller regional operators. Its business model relies on long-term service contracts that provide stable recurring revenue, though it remains exposed to regional economic conditions and property market dynamics in its operating territory.

Revenue Profitability And Efficiency

The company generated HKD 951.5 million in revenue for the period, demonstrating its operational scale in the property services sector. With net income of HKD 59.0 million, the business maintains a net profit margin of approximately 6.2%, reflecting the competitive nature of property management services. Operating cash flow of HKD 132.0 million significantly exceeded net income, indicating strong cash conversion efficiency from its contract-based business model.

Earnings Power And Capital Efficiency

Kingfar Property Services exhibits solid earnings power with diluted EPS of HKD 1.01, supported by its stable contract revenue streams. The company's capital expenditure of HKD 16.4 million represents a modest investment relative to its operating cash flow, suggesting a capital-light business model typical of service-oriented companies. This efficient capital allocation supports returns without significant ongoing investment requirements.

Balance Sheet And Financial Health

The company maintains a robust balance sheet with HKD 426.9 million in cash and equivalents, providing substantial liquidity. With minimal total debt of HKD 1.3 million, the organization operates with a conservative financial structure. This strong cash position and negligible leverage indicate excellent financial health and capacity to withstand market volatility or pursue strategic opportunities.

Growth Trends And Dividend Policy

The company currently maintains a zero dividend policy, retaining all earnings to support operational needs and potential growth initiatives. This approach is consistent with many growth-oriented companies in the property services sector that prioritize reinvestment over shareholder distributions. The retention of profits supports organic expansion and service development within its regional market focus.

Valuation And Market Expectations

With a market capitalization of HKD 352.0 million, the company trades at approximately 0.37 times revenue and 6.0 times net income. The negative beta of -0.32 suggests the stock exhibits low correlation with broader market movements, potentially reflecting its niche market position and specific regional focus within the Chinese property services industry.

Strategic Advantages And Outlook

The company benefits from its established presence in Xi'an and surrounding regions, with long-term client relationships providing revenue stability. Its diversified service offerings across municipal, residential, and commercial segments mitigate concentration risk. The outlook remains tied to regional economic conditions and property market dynamics in its operating territory, with its strong balance sheet providing flexibility to navigate market cycles.

Sources

Company filingsHong Kong Stock Exchange disclosuresFinancial 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