investorscraft@gmail.com

Intrinsic ValueSunac Services Holdings Limited (1516.HK)

Previous CloseHK$1.44
Intrinsic Value
Upside potential
Previous Close
HK$1.44

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

Sunac Services Holdings Limited operates as a comprehensive property management service provider in China's real estate services sector, generating revenue through a diversified portfolio of property management, value-added services, and community living solutions. The company's core business model centers on managing residential and non-residential properties while offering specialized services including sales assistance to developers, property agency services for tourism projects, and commercial operational support. Its market position is strengthened through integrated service offerings that span consultancy, pre-delivery services, and engineering support for other property management firms, creating multiple revenue streams beyond traditional property management. The company leverages its established presence in China's property ecosystem to provide space operation services, real estate brokerage, and convenience services, positioning itself as a one-stop solution provider in the competitive property services market while navigating the challenges of China's evolving real estate landscape.

Revenue Profitability And Efficiency

The company reported revenue of HKD 6.97 billion for the period but experienced significant challenges with a net loss of HKD 451 million, indicating substantial margin pressure. Operating cash flow remained positive at HKD 186 million, though capital expenditures of HKD 61 million suggest ongoing investment requirements. The negative profitability reflects operational headwinds in China's property services sector amid broader real estate market adjustments.

Earnings Power And Capital Efficiency

Diluted EPS of -HKD 0.15 demonstrates current earnings weakness, though the company maintains a substantial cash position of HKD 4.03 billion relative to modest total debt of HKD 121 million. The negative net income contrasts with positive operating cash flow, suggesting non-cash charges impacting profitability. Capital efficiency appears constrained given the loss position despite significant revenue generation.

Balance Sheet And Financial Health

The balance sheet shows strength with HKD 4.03 billion in cash and equivalents against minimal debt of HKD 121 million, indicating strong liquidity and low leverage. The substantial cash buffer provides financial flexibility amid sector challenges. The company's net debt position is negative, reflecting a conservative financial structure that supports operational stability during market volatility.

Growth Trends And Dividend Policy

Despite profitability challenges, the company maintained a dividend payment of HKD 0.156 per share, suggesting commitment to shareholder returns. Growth trends appear constrained by sector-wide headwinds in China's property market. The dividend payout amid losses indicates management's confidence in liquidity position and potential recovery, though sustainability depends on operational improvement.

Valuation And Market Expectations

With a market capitalization of HKD 5.38 billion and negative earnings, traditional valuation metrics are challenging to apply. The beta of 1.803 indicates high sensitivity to market movements, reflecting investor concerns about China's property sector volatility. Market expectations likely incorporate recovery potential given the company's strong balance sheet and market position.

Strategic Advantages And Outlook

The company's strategic advantages include its established market presence, diversified service offerings, and strong financial position with minimal debt. The outlook remains cautious given sector challenges, but the robust cash position provides operational flexibility. Success depends on navigating China's property market transition while leveraging integrated service capabilities to capture recovery opportunities.

Sources

Company financial reportsHong Kong Stock Exchange filingsBloomberg 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