investorscraft@gmail.com

Intrinsic ValueLing Yue Services Group Limited (2165.HK)

Previous CloseHK$1.80
Intrinsic Value
Upside potential
Previous Close
HK$1.80

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

Ling Yue Services Group Limited is a specialized property management firm operating within China's expansive real estate services sector. Its core revenue model is built on providing comprehensive property management services, including security, cleaning, landscaping, and repair and maintenance, to a diverse client base of property owners, residents, developers, and commercial tenants. The company manages a portfolio encompassing residential, commercial, and public properties, generating stable, fee-based income from long-term management contracts. Beyond its foundational services, Ling Yue enhances its value proposition through a suite of value-added offerings. These include preliminary planning and design consultancy for developers, sales office management, and community-focused services such as space management, decoration, and retail, which provide additional revenue streams and deepen client relationships. This positions the company as an integrated service provider rather than just a maintenance operator. As of its latest disclosure, the firm managed a contracted Gross Floor Area of approximately 20.8 million square meters across 183 properties, establishing a solid regional footprint, particularly in its Chengdu headquarters. Its market position is that of a focused, mid-tier player in a highly fragmented and competitive industry, competing for contracts against both larger, nationally scaled peers and smaller local operators.

Revenue Profitability And Efficiency

For the period, the company reported revenue of HKD 652.9 million. It demonstrated solid profitability with a net income of HKD 81.5 million, translating to a healthy net margin. Operating cash flow was strong at HKD 116.8 million, significantly exceeding capital expenditures, indicating efficient conversion of earnings into cash.

Earnings Power And Capital Efficiency

The company exhibits sound earnings power, with diluted EPS of HKD 0.29. Its capital efficiency is highlighted by minimal capital expenditure requirements (HKD -1.4 million), allowing operating cash flow to be largely retained for operational needs or potential future investments, supporting a capital-light business model.

Balance Sheet And Financial Health

The balance sheet is exceptionally robust, characterized by a significant cash and equivalents position of HKD 712.9 million and a complete absence of total debt. This provides immense financial flexibility and a very strong liquidity buffer, positioning the company with a pristine financial health profile.

Growth Trends And Dividend Policy

The company did not pay a dividend for the period, opting to retain all earnings. This suggests a strategic focus on conserving capital to fund organic growth initiatives or potential strategic opportunities within its competitive market, rather than returning cash to shareholders immediately.

Valuation And Market Expectations

With a market capitalization of approximately HKD 634.2 million, the market values the company at a slight discount to its substantial cash holdings. A beta of 1.484 indicates the stock is perceived to be more volatile than the broader market, reflecting sensitivity to sector-specific and macroeconomic factors in China.

Strategic Advantages And Outlook

Key advantages include a debt-free balance sheet, a capital-light operating model, and a diversified service portfolio that generates recurring revenue. The primary outlook depends on its ability to secure new management contracts and navigate the competitive dynamics and economic conditions within the Chinese property market.

Sources

Company DescriptionFinancial Data Provided

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