investorscraft@gmail.com

Intrinsic ValueFirst Service Holding Limited (2107.HK)

Previous CloseHK$0.22
Intrinsic Value
Upside potential
Previous Close
HK$0.22

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

First Service Holding Limited operates as a specialized property management and green living solutions provider in China's competitive real estate services sector. The company generates revenue through two primary segments: First Property Management, which delivers comprehensive services including cleaning, security, gardening, and maintenance to residential and non-residential properties, and First Living, which focuses on innovative green technology solutions. Its portfolio spans diverse property types including office buildings, government facilities, hotels, and shopping centers, positioning it as an integrated service provider rather than a property developer. The company distinguishes itself through its AIRDINO energy systems and value-added services such as sales assistance, design consulting, and community leasing, creating multiple revenue streams beyond traditional property management. This dual-focused approach allows First Service to capitalize on China's growing emphasis on sustainable urban development while maintaining a stable base of recurring property management contracts.

Revenue Profitability And Efficiency

The company reported revenue of HKD 1.33 billion for the period but recorded a net loss of HKD 12.07 million, indicating margin pressure despite substantial top-line performance. Operating cash flow remained positive at HKD 25.5 million, suggesting core operations generate cash despite the reported net loss. The negative EPS of HKD -0.0098 reflects the challenging profitability environment in the competitive property services market.

Earnings Power And Capital Efficiency

First Service demonstrates moderate capital efficiency with capital expenditures of HKD 11.87 million representing a reasonable investment level relative to its operational scale. The positive operating cash flow of HKD 25.5 million provides some buffer for strategic investments, though the net loss position indicates the need for improved operational leverage and cost management to enhance earnings power moving forward.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of HKD 439 million, significantly exceeding its minimal total debt of HKD 2.66 million. This conservative debt profile provides substantial financial flexibility and positions the company to weather market volatility while pursuing strategic initiatives without significant leverage concerns.

Growth Trends And Dividend Policy

Despite the net loss position, the company maintained a dividend payment of HKD 0.034 per share, indicating management's commitment to shareholder returns. The HKD 1.33 billion revenue base suggests established market presence, though the negative income trend requires monitoring for sustainable growth trajectory and dividend coverage capacity in future periods.

Valuation And Market Expectations

With a market capitalization of approximately HKD 342.7 million, the company trades at a significant discount to its annual revenue, reflecting market concerns about profitability. The negative beta of -0.126 suggests the stock exhibits defensive characteristics, potentially moving counter to broader market trends, which may appeal to certain investor profiles seeking diversification.

Strategic Advantages And Outlook

The company's dual focus on traditional property management and emerging green technology solutions provides diversification benefits and positions it to capitalize on China's sustainability initiatives. Its strong balance sheet with minimal debt provides strategic flexibility to navigate market cycles and invest in growth areas, though improving operational efficiency remains critical for sustainable profitability.

Sources

Company annual reportHong Kong Stock Exchange filingsFinancial 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