investorscraft@gmail.com

Intrinsic ValueLandsea Green Life Service Company Limited (1965.HK)

Previous CloseHK$0.15
Intrinsic Value
Upside potential
Previous Close
HK$0.15

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

Landsea Green Life Service Company Limited operates as a comprehensive property management service provider in China's competitive real estate sector. Its core revenue model is built on delivering essential property management services, including security, cleaning, landscaping, and maintenance, to a diverse portfolio encompassing office buildings, rental apartments, industrial parks, and public facilities. The company further augments its income through a suite of value-added services, such as real estate brokerage, pre-delivery consultancy, home-living solutions, and public resource management, including space leasing and advertising. This dual-stream approach positions it within the broader property services ecosystem, catering to the needs of developers, property owners, and residents alike. Its market position is that of a specialized service arm, deeply integrated with the property lifecycle from development to occupancy, navigating the challenges and opportunities within China's evolving real estate market.

Revenue Profitability And Efficiency

The company reported revenue of HKD 788.6 million for the period. However, operational efficiency was challenged, resulting in a significant net loss of HKD 318.3 million. This negative profitability, coupled with negative operating cash flow of HKD 28.0 million, indicates substantial pressure on its core business model and cost structure during the fiscal year.

Earnings Power And Capital Efficiency

Earnings power was severely diminished, with a diluted EPS of -HKD 0.90. The negative operating cash flow suggests the core operations were not generating sufficient cash, a critical metric for capital efficiency. Capital expenditures were modest at HKD 7.1 million, indicating limited investment in growth or maintenance assets during this challenging period.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of HKD 293.7 million, which provides a crucial buffer against operational losses. Total debt is minimal at HKD 2.0 million, resulting in a very low leverage ratio. This conservative debt structure offers significant financial flexibility despite the current period of operational losses.

Growth Trends And Dividend Policy

Current financial results reflect a contraction rather than growth, with a substantial net loss. The company did not pay a dividend, a prudent measure to preserve cash given the negative earnings and cash flow. The focus appears to be on navigating market headwinds rather than pursuing aggressive expansion or shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately HKD 63.4 million, the market is valuing the company at a significant discount to its annual revenue, reflecting deep skepticism about its future profitability and growth prospects. The negative beta of -0.105 suggests its stock price movement has a low correlation with the broader market.

Strategic Advantages And Outlook

The company's primary strategic advantage is its extensive service portfolio and established presence in the Chinese property market. Its strong cash position and minimal debt provide a foundation for stability. The outlook remains cautious, contingent on a recovery in the real estate sector and the company's ability to return its core operations to profitability.

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