investorscraft@gmail.com

Intrinsic ValueRoiserv Lifestyle Services Co., Ltd. (2146.HK)

Previous CloseHK$1.25
Intrinsic Value
Upside potential
Previous Close
HK$1.25

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

Roiserv Lifestyle Services operates as a comprehensive property management and lifestyle services provider in China, generating revenue through long-term service contracts with property developers and residents. The company's core offerings encompass traditional property management services including security, cleaning, maintenance, and gardening for residential, commercial, and public properties. Beyond basic management, Roiserv has strategically expanded into higher-value lifestyle services including community retail, home repairs, property brokerage, and space management solutions, creating a diversified revenue stream. Operating as a subsidiary of RiseSun Real Estate Development, the company benefits from embedded development pipelines while maintaining third-party client relationships. Its market position is characterized by a regional focus with comprehensive service capabilities, positioning it in the competitive mid-tier segment of China's fragmented property services market where scale and service differentiation are critical success factors.

Revenue Profitability And Efficiency

The company generated HKD 1.96 billion in revenue for the period with net income of HKD 113.8 million, representing a net margin of approximately 5.8%. This profitability level reflects the competitive nature of the property management sector in China, where operational efficiency and cost control are essential. The absence of reported operating cash flow and capital expenditures data limits deeper analysis of cash conversion efficiency and reinvestment patterns within the business model.

Earnings Power And Capital Efficiency

Roiserv demonstrated earnings power with diluted EPS of HKD 0.30, deriving income from both property management fees and value-added lifestyle services. The company's capital efficiency appears reasonable given its capital-light service model, though specific return metrics cannot be calculated without additional financial data. The business model inherently requires minimal capital investment beyond working capital needs for service delivery.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with HKD 583.6 million in cash and equivalents against minimal total debt of HKD 17.4 million, indicating a robust balance sheet with negligible leverage. This conservative financial structure provides operational flexibility and resilience amid market fluctuations. The substantial cash balance relative to market capitalization suggests potential for strategic investments or shareholder returns, though the company currently maintains a conservative financial policy.

Growth Trends And Dividend Policy

Growth prospects are tied to China's property management sector expansion and the company's ability to cross-sell higher-margin lifestyle services. The company has not established a dividend policy, as evidenced by zero dividend per share, indicating a focus on retaining earnings for operational needs and potential growth initiatives. This approach is consistent with many growth-oriented companies in the competitive property services sector seeking to expand their service offerings and market reach.

Valuation And Market Expectations

With a market capitalization of approximately HKD 138 million, the company trades at a significant discount to its annual revenue, reflecting market concerns about the broader Chinese property sector and growth sustainability. The low beta of 0.412 suggests lower volatility relative to the market, possibly indicating perceived stability in the essential services nature of property management despite sector headwinds. Valuation metrics appear to incorporate cautious expectations about future growth and profitability.

Strategic Advantages And Outlook

The company's strategic advantages include its diversified service portfolio, affiliation with RiseSun Real Estate Development, and established operational footprint in Northern China. The outlook remains cautious due to dependence on China's property market conditions, though the essential nature of property management services provides some defensive characteristics. Success will depend on effective execution of value-added service expansion and maintaining service quality amid competitive pressures.

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