investorscraft@gmail.com

Intrinsic ValueYe Xing Group Holdings Limited (1941.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

Ye Xing Group Holdings Limited operates as a specialized property management service provider in the People's Republic of China, focusing on both residential and non-residential properties. Its core revenue model is bifurcated into property developer-related services and value-added services for end-residents. The company generates income through property planning and design consultancy, pre-delivery inspections, sales assistance, and post-delivery repair services for developers and other management firms. Additionally, it offers essential utilities, household repair and maintenance, and community-related services directly to property owners and residents, creating a diversified income stream. Operating as a subsidiary of Ascendor Futur Holding Limited and based in Beijing, the firm is entrenched in the highly competitive and localized Chinese real estate services sector. Its market position is that of a regional operator, navigating the challenges of the broader property market slowdown while leveraging its established client relationships and service expertise to maintain its niche presence.

Revenue Profitability And Efficiency

The company reported revenue of HKD 377.3 million for the period. However, it recorded a net loss of HKD 22.0 million, indicating significant profitability challenges. Operational efficiency was further strained by negative operating cash flow of HKD 22.1 million, suggesting cash generation from core business activities is currently insufficient.

Earnings Power And Capital Efficiency

Earnings power was negative, with a diluted EPS of -HKD 0.0542. Capital expenditures were modest at HKD 3.1 million, but the negative cash flow from operations indicates the current business model is not generating sufficient returns on invested capital to sustain itself without external funding.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of HKD 116.7 million, which provides a buffer against operational losses. Total debt is minimal at HKD 67,000, resulting in a negligible debt-to-equity ratio and signifying a very low financial leverage risk profile.

Growth Trends And Dividend Policy

Current financial performance reflects challenges rather than growth, with a reported net loss. The company has a stated dividend policy of not distributing dividends, as evidenced by a dividend per share of HKD 0.00, opting to conserve cash amidst its operational headwinds.

Valuation And Market Expectations

With a market capitalization of approximately HKD 100.9 million, the market is valuing the company at a significant discount to its annual revenue, reflecting low expectations for future profitability and growth. A very low beta of 0.118 suggests the stock has minimal correlation to broader market movements.

Strategic Advantages And Outlook

The company's strategic advantage lies in its established service offerings and niche presence in the Chinese property market. The outlook remains cautious, contingent on a recovery in the broader real estate sector and the company's ability to return its core operations to profitability and positive cash flow generation.

Sources

Company DescriptionHong 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