Data is not available at this time.
Fu Shou Yuan International Group Limited is a leading provider of integrated death care services in China, operating within the consumer cyclical sector. The company's core revenue model is built on the sale of burial plots and the provision of associated cemetery maintenance services, which form its primary income stream. It further generates revenue through comprehensive funeral planning and hosting services, alongside ancillary offerings including cremation machine sales, landscape design, and floral services. This diversified approach allows the company to capture value across the entire end-of-life services value chain. Operating in a highly regulated and culturally significant industry, Fu Shou Yuan has established a strong market position with a significant physical footprint of 32 cemeteries and 30 funeral facilities as of late 2021. Its scale, integrated service portfolio, and established brand in key markets like Shanghai provide a defensible competitive moat in a sector characterized by high barriers to entry and deep-rooted cultural traditions.
The company reported robust revenue of HKD 2.08 billion for the period, demonstrating strong demand for its essential services. Profitability is healthy, with net income reaching HKD 373.1 million, translating to a net profit margin of approximately 18%. This indicates effective cost management and pricing power within its specialized market, supporting solid operational efficiency.
Fu Shou Yuan exhibits considerable earnings power, generating HKD 731.6 million in operating cash flow, which significantly exceeds its capital expenditures of HKD 78.7 million. This strong cash conversion highlights capital-efficient operations. The diluted EPS of HKD 0.16 reflects the company's ability to translate its operational success into shareholder returns effectively.
The balance sheet is exceptionally strong, characterized by a substantial cash position of HKD 2.06 billion against a modest total debt of HKD 161.8 million. This results in a net cash position, providing significant financial flexibility and a very low risk profile. The company is well-positioned to fund future growth initiatives or weather economic downturns without financial strain.
The company maintains a shareholder-friendly capital allocation policy, evidenced by a dividend per share of HKD 0.17, which exceeds its EPS, indicating a potentially sustainable payout from strong cash flows. This trend suggests a commitment to returning capital to investors while the underlying business benefits from stable, non-discretionary demand in its core market.
With a market capitalization of approximately HKD 6.86 billion, the market values the company at a P/E ratio derived from its current earnings. A beta of 0.629 suggests the stock is perceived as less volatile than the broader market, likely reflecting the defensive and non-cyclical nature of its core burial and funeral services.
The company's strategic advantages include its extensive physical network, integrated service model, and entrenched market position in a sector with high cultural and regulatory barriers. The outlook remains stable, supported by consistent demand for its essential services and a strong financial position to pursue organic growth or strategic acquisitions in a fragmented industry.
Company DescriptionProvided Financial Data
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |