investorscraft@gmail.com

Intrinsic ValueKaisa Prosperity Holdings Limited (2168.HK)

Previous CloseHK$1.09
Intrinsic Value
Upside potential
Previous Close
HK$1.09

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

Kaisa Prosperity Holdings Limited operates as a property management service provider in China, generating revenue through a multi-faceted model. Its core business involves comprehensive property management for residential and non-residential assets, including commercial properties, office buildings, and public facilities, encompassing security, maintenance, and car-park management. The company diversifies its income streams through pre-delivery services for construction sites, value-added community services like leasing and housing sales, and specialized smart solutions for sectors including medical care, education, and transportation. As a subsidiary of a larger investment entity and headquartered in Shenzhen, it leverages its established presence and integrated service offerings to maintain a competitive position within China's fragmented but essential real estate services sector, focusing on operational scale and technological integration to serve a broad property portfolio.

Revenue Profitability And Efficiency

The company reported revenue of HKD 1.74 billion for the period, demonstrating its operational scale in property management. Net income was HKD 14.6 million, indicating modest profitability with a thin net margin. The lack of reported operating cash flow and capital expenditures limits deeper efficiency analysis, though the business model is inherently asset-light.

Earnings Power And Capital Efficiency

Diluted EPS stood at HKD 0.0946, reflecting the company's earnings power on a per-share basis. The capital-light nature of property management services typically supports high returns on invested capital, but specific metrics are unavailable. The absence of operating cash flow data prevents a full assessment of cash conversion efficiency.

Balance Sheet And Financial Health

The balance sheet appears robust with a strong cash position of HKD 243.3 million, significantly outweighing its minimal total debt of HKD 4.23 million. This results in a net cash position, indicating very low financial leverage and strong liquidity. The company's financial health is solid based on these conservative capital structure metrics.

Growth Trends And Dividend Policy

No dividend was distributed, as indicated by a dividend per share of zero, suggesting a retention of earnings for potential reinvestment or operational needs. Specific historical growth rates are not provided, making trend analysis challenging. The company's future growth is likely tied to the expansion of its managed property portfolio and adoption of value-added services.

Valuation And Market Expectations

With a market capitalization of approximately HKD 277 million, the market values the company at a significant discount to its annual revenue, reflecting investor caution. The beta of 1.432 indicates higher volatility than the market, likely pricing in sector-specific risks within the Chinese real estate market and its associated services industry.

Strategic Advantages And Outlook

The company's strategic advantages include its established footprint in China's property sector and its diversified service offerings beyond basic management. Its outlook is intrinsically linked to the health of the Chinese real estate market, with potential growth from value-added and smart solution services. A net cash balance sheet provides flexibility to navigate market cycles.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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