investorscraft@gmail.com

Intrinsic ValueFu Shou Yuan International Group Limited (1448.HK)

Previous CloseHK$2.58
Intrinsic Value
Upside potential
Previous Close
HK$2.58

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital 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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

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