investorscraft@gmail.com

Intrinsic ValueCIFI Ever Sunshine Services Group Limited (1995.HK)

Previous CloseHK$1.83
Intrinsic Value
Upside potential
Previous Close
HK$1.83

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

CIFI Ever Sunshine Services Group Limited operates as a comprehensive property management service provider in China, specializing in both residential and non-residential property segments. The company generates revenue through a diversified service portfolio that includes standard property management fees, value-added services for non-property owners such as sales assistance and housing repair, and community value-added services including home living and property agency offerings. Operating within China's competitive real estate services sector, the company has established a strong market position by leveraging its affiliation with parent company CIFI Holdings while maintaining an independent service delivery model. Its expansion into specialized non-residential segments including rail transit, hospitals, and government buildings demonstrates strategic diversification beyond traditional residential management. The company's integrated approach combining technology solutions with on-ground service delivery creates a defensible competitive moat in an increasingly consolidated industry.

Revenue Profitability And Efficiency

The company reported revenue of HKD 6.84 billion with net income of HKD 478 million, reflecting a net margin of approximately 7%. Operating cash flow of HKD 684.8 million significantly exceeded capital expenditures of HKD 26.4 million, indicating strong cash conversion from operations. The business demonstrates efficient capital allocation with minimal required reinvestment to maintain service delivery capabilities.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.28 reflects the company's earnings capacity relative to its share base. The substantial operating cash flow generation relative to net income suggests high-quality earnings with minimal non-cash adjustments. The capital-light business model is evidenced by modest capital expenditures representing only 3.9% of operating cash flow.

Balance Sheet And Financial Health

The company maintains a robust financial position with HKD 2.62 billion in cash and equivalents against minimal total debt of HKD 45.8 million, resulting in a net cash position. This conservative capital structure provides significant financial flexibility and resilience against market volatility. The strong liquidity position supports both operational needs and potential strategic initiatives.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly approach through a dividend per share of HKD 0.0668, representing a payout ratio of approximately 24% based on diluted EPS. This balanced capital return policy aligns with the company's stable cash generation profile while retaining sufficient capital for organic growth opportunities in China's evolving property services market.

Valuation And Market Expectations

With a market capitalization of HKD 3.28 billion, the company trades at approximately 0.48 times revenue and 6.9 times net income. The beta of 1.66 indicates higher volatility than the broader market, reflecting sensitivity to China's property sector dynamics. Current valuation multiples suggest market expectations for moderate growth amid sector challenges.

Strategic Advantages And Outlook

The company benefits from its established market presence and diversified service offerings across multiple property segments. Its affiliation with CIFI Holdings provides a stable revenue base while independent third-party contracts enhance growth potential. The outlook remains cautiously optimistic as the company navigates China's property market transformation while leveraging its operational expertise and financial strength.

Sources

Company annual reportHong Kong Stock Exchange filingsMarket data providers

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