investorscraft@gmail.com

Intrinsic ValueYincheng Life Service Co. Ltd. (1922.HK)

Previous CloseHK$1.36
Intrinsic Value
Upside potential
Previous Close
HK$1.36

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Yincheng Life Service operates as a comprehensive property management provider in Mainland China, generating revenue through contracted services for residential and non-residential properties. Its core offerings encompass security, cleaning, parking management, landscaping, and equipment maintenance, supplemented by specialized elevator services. The company diversifies its income through community value-added services including convenience offerings, fitness programs, decoration, catering, and engineering solutions. Operating within China's competitive real estate services sector, Yincheng serves a broad portfolio of 837 properties across multiple categories including government facilities, financial institutions, medical centers, commercial complexes, and educational institutions. The company maintains a regional stronghold in Nanjing while competing in a fragmented market characterized by increasing professionalization and technological integration in property management services.

Revenue Profitability And Efficiency

The company generated HKD 1.97 billion in revenue for FY2023 with net income of HKD 116.8 million, reflecting a net margin of approximately 5.9%. Operating cash flow of HKD 199.5 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of HKD 38.5 million were modest relative to operating cash flow, suggesting capital-light operations typical for service-oriented businesses.

Earnings Power And Capital Efficiency

Yincheng demonstrated solid earnings power with diluted EPS of HKD 0.44 for the period. The company's operating cash flow generation at nearly double net income highlights exceptional quality of earnings. The business model requires minimal capital investment, as evidenced by modest capex requirements, allowing for efficient deployment of capital toward service expansion and potential dividend distributions.

Balance Sheet And Financial Health

The company maintains a robust balance sheet with HKD 433.4 million in cash and equivalents against total debt of HKD 123.6 million, resulting in a net cash position. This conservative financial structure provides significant liquidity buffer and operational flexibility. The strong cash position relative to debt obligations indicates low financial risk and capacity for strategic investments or weathering economic downturns.

Growth Trends And Dividend Policy

Yincheng has established a shareholder return policy, distributing HKD 0.124 per share in dividends during FY2023. The company's growth trajectory is supported by its extensive property portfolio covering 837 properties serving 500,000 households. The dividend payout represents a reasonable distribution while retaining earnings for potential expansion in China's evolving property management market.

Valuation And Market Expectations

With a market capitalization of approximately HKD 363 million, the company trades at a P/E ratio of around 7 based on FY2023 earnings. The negative beta of -0.038 suggests low correlation with broader market movements, possibly reflecting the defensive nature of property management services. Valuation metrics appear conservative relative to earnings and cash flow generation.

Strategic Advantages And Outlook

Yincheng benefits from its established presence in Nanjing and diversified property portfolio across residential and institutional sectors. The company's comprehensive service offerings and scale provide competitive advantages in contract retention and cross-selling opportunities. Challenges include navigating China's property market dynamics and increasing competition in the professional services sector, though recurring revenue models provide stability.

Sources

Company DescriptionFinancial Data Provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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