investorscraft@gmail.com

Intrinsic ValueColour Life Services Group Co., Limited (1778.HK)

Previous CloseHK$0.23
Intrinsic Value
Upside potential
Previous Close
HK$0.23

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

Colour Life Services Group operates as a property management and community services provider in China, primarily serving residential communities. Its core revenue model is bifurcated into commission-based and lump-sum contracts for managing properties, supplemented by pre-delivery services for developers and consultancy for other management firms. The company leverages an online platform to offer a suite of value-added services, including community leasing, sales assistance, and online promotions, creating an integrated service ecosystem. Operating in the highly competitive and fragmented Chinese real estate services sector, the company is a subsidiary of Fantasia Holdings, which influences its project pipeline and market positioning. Its strategy focuses on embedding itself within residential ecosystems to generate recurring revenue from management fees while cross-selling ancillary services to residents, aiming to build a defensible market position through digital integration and service diversification.

Revenue Profitability And Efficiency

The company generated HKD 1.95 billion in revenue for the period, demonstrating its operational scale within the property services sector. However, net income was a modest HKD 19 million, indicating thin margins and significant cost pressures. Operating cash flow of HKD 91.3 million was positive and substantially higher than net income, suggesting non-cash charges impacted profitability while core cash generation remains functional.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.0127, reflecting minimal earnings power relative to its market capitalization. Capital expenditures of HKD -28.2 million were modest, indicating a capital-light business model that does not require significant reinvestment to maintain operations, which is typical for asset-light service providers.

Balance Sheet And Financial Health

The balance sheet appears robust with a strong liquidity position, evidenced by cash and equivalents of HKD 994 million. Total debt is minimal at HKD 29.2 million, resulting in a net cash position and signifying very low financial leverage and low risk of financial distress.

Growth Trends And Dividend Policy

The company did not pay a dividend for the period, opting to retain earnings. Future growth is likely tied to the expansion of its managed property portfolio and the success of its value-added services, though its profitability trajectory remains a key area for monitoring given the current low net income.

Valuation And Market Expectations

With a market capitalization of approximately HKD 407 million, the market is valuing the company at a significant discount to its annual revenue, implying low expectations for future earnings growth or margin expansion. The low beta of 0.35 suggests the stock is perceived as less volatile than the broader market.

Strategic Advantages And Outlook

Its strategic advantages include its integrated online platform and its affiliation with Fantasia Holdings, which may provide a steady stream of management contracts. The primary outlook challenge is improving profitability from its current low base amidst a challenging property market in China.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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