investorscraft@gmail.com

Intrinsic ValueC&D Property Management Group Co. Limited (2156.HK)

Previous CloseHK$2.69
Intrinsic Value
Upside potential
Previous Close
HK$2.69

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

C&D Property Management Group operates as a comprehensive property management service provider in China, focusing on both residential and non-residential properties. The company generates revenue through a multi-faceted model encompassing core property management services, community value-added offerings, and specialized consultancy services for property developers. Its service portfolio includes essential maintenance, security, cleaning, and parking management, complemented by higher-margin value-added services such as home living support, real estate brokerage, elderly-care services, and smart community solutions. Operating as a subsidiary of Well Land International Limited, the company leverages its established presence since 1995 to maintain a strong regional footprint, particularly in Xiamen, while navigating the competitive Chinese property management sector characterized by fragmentation and increasing demand for integrated community services. The company's strategic positioning allows it to capitalize on urbanization trends and the growing preference for professional property management services among Chinese homeowners and developers.

Revenue Profitability And Efficiency

The company reported HKD 3.29 billion in revenue with net income of HKD 323 million, reflecting a net margin of approximately 9.8%. Operating cash flow of HKD 265 million demonstrates solid cash generation from core operations, though capital expenditures were minimal at HKD 13.8 million, indicating a capital-light business model typical for service-oriented property management firms.

Earnings Power And Capital Efficiency

With diluted EPS of HKD 0.23, the company demonstrates moderate earnings power relative to its asset base. The substantial cash position of HKD 2.89 billion against minimal debt suggests strong capital efficiency, though the low capital expenditure requirements indicate limited reinvestment needs for growth, potentially pointing to stable but modest expansion prospects.

Balance Sheet And Financial Health

The balance sheet appears exceptionally strong with HKD 2.89 billion in cash and equivalents against only HKD 53.8 million in total debt, resulting in a net cash position. This conservative financial structure provides significant liquidity buffers and financial flexibility, though it may also indicate underutilized capital for potential growth initiatives or acquisitions.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly dividend policy, distributing HKD 0.15 per share, representing a payout ratio of approximately 65% based on current EPS. This substantial distribution reflects management's confidence in stable cash flows and commitment to returning capital to shareholders, though it may limit retained earnings available for organic expansion or strategic investments.

Valuation And Market Expectations

Trading at a market capitalization of HKD 4.20 billion, the company commands a price-to-earnings ratio of approximately 13x based on current earnings. The beta of 0.907 suggests moderate sensitivity to market movements, slightly below the overall market volatility, indicating relative stability in investor expectations for this defensive business model.

Strategic Advantages And Outlook

The company benefits from its established market presence, diversified service portfolio, and strong parent company backing. However, it faces challenges from China's property market slowdown and competitive pressures. Its cash-rich position provides strategic optionality for potential acquisitions or service expansion, though execution will be critical for sustained growth in a maturing market.

Sources

Company financial statementsHong 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