investorscraft@gmail.com

Intrinsic ValueSuxin Joyful Life Services Co., Ltd. (2152.HK)

Previous CloseHK$5.00
Intrinsic Value
Upside potential
Previous Close
HK$5.00

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

Suxin Joyful Life Services operates as a specialized property management company in China, focusing on three core service segments: city services for public infrastructure, commercial property management, and residential community services. The company generates revenue through long-term service contracts for cleaning, maintenance, security, and facility management across various public and private properties. Its business model leverages municipal partnerships and property developer relationships to secure stable, recurring revenue streams from essential urban services that require specialized operational expertise. Operating in China's competitive real estate services sector, Suxin has carved a niche by combining traditional property management with municipal infrastructure maintenance services, positioning itself as an integrated urban service provider rather than a conventional property manager. This dual focus on both public infrastructure and private property management provides diversification benefits and reduces reliance on any single market segment, though it operates in a highly fragmented industry with numerous local competitors.

Revenue Profitability And Efficiency

The company generated HKD 924.6 million in revenue for the period with net income of HKD 65.3 million, reflecting a net margin of approximately 7.1%. Operating cash flow stood at HKD 41.6 million, though capital expenditures of HKD 35.9 million indicate ongoing investment in service capabilities. The profitability metrics suggest efficient cost management in a competitive service industry with typically thin margins.

Earnings Power And Capital Efficiency

Suxin demonstrated solid earnings power with diluted EPS of HKD 0.70, supported by stable service contracts and operational scale. The company's capital efficiency appears reasonable given the working capital requirements of service operations, though the modest operating cash flow relative to net income suggests some timing differences in receivables collection typical for government and corporate contracts.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with HKD 358.1 million in cash against total debt of HKD 109.2 million, indicating comfortable debt coverage. The conservative balance sheet structure with substantial cash reserves provides financial flexibility for potential expansion or weathering economic downturns in the property sector.

Growth Trends And Dividend Policy

Suxin has established a shareholder-friendly dividend policy, distributing HKD 0.39 per share representing a payout ratio of approximately 56% of earnings. This balanced approach returns capital to shareholders while retaining sufficient earnings for operational needs and selective growth opportunities in China's evolving urban services market.

Valuation And Market Expectations

With a market capitalization of HKD 599.2 million, the company trades at approximately 0.65 times revenue and 9.2 times earnings. The beta of 0.714 suggests lower volatility than the broader market, reflecting the defensive characteristics of essential property services amid China's property market challenges.

Strategic Advantages And Outlook

Suxin's strategic advantage lies in its diversified service portfolio spanning municipal, commercial, and residential segments, reducing dependency on any single property market. The company's long-standing presence since 1994 and headquarters in Suzhou provide regional expertise, though growth prospects remain tied to China's urban development policies and property market conditions.

Sources

Company financial reportsHong 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