investorscraft@gmail.com

Intrinsic ValueKangqiao Service Group Limited (2205.HK)

Previous CloseHK$1.39
Intrinsic Value
Upside potential
Previous Close
HK$1.39

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

Kangqiao Service Group Limited operates as a specialized property management services provider in China's competitive real estate sector, focusing primarily on residential and commercial property management solutions. The company generates revenue through long-term service contracts that provide stable, recurring income streams from property management fees, facility maintenance services, and value-added community services. As a subsidiary of Hung Fai Property Limited, Kangqiao benefits from established relationships and project pipelines while maintaining operational independence. The company positions itself in the mid-market segment, serving property developers and owners' committees across Zhengzhou and surrounding regions. This strategic focus allows Kangqiao to leverage local market knowledge while maintaining cost efficiency in service delivery. The property management industry in China remains fragmented, presenting consolidation opportunities for established players with proven operational capabilities and scalable service models.

Revenue Profitability And Efficiency

The company reported revenue of HKD 960.8 million with net income of HKD 48.4 million, reflecting a net margin of approximately 5%. Operating cash flow was negative HKD 188.7 million, primarily due to working capital movements and operational investments. The diluted EPS of HKD 0.069 indicates moderate earnings generation relative to the share count, suggesting operational scalability challenges in the current market environment.

Earnings Power And Capital Efficiency

Kangqiao demonstrates modest earnings power with a net income margin around 5%, indicating competitive pressures in the property management sector. The negative operating cash flow of HKD 188.7 million, despite positive net income, suggests potential working capital management challenges or timing differences in receivables. Capital expenditures of HKD 19.4 million represent moderate investment in maintaining service infrastructure and operational capabilities.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with HKD 132.6 million in cash against total debt of HKD 12.6 million, indicating strong liquidity and low leverage. This conservative balance sheet position provides financial flexibility but may suggest underutilization of capital for growth initiatives. The net cash position supports operational stability amid industry headwinds in China's property sector.

Growth Trends And Dividend Policy

Kangqiao maintains a shareholder-friendly dividend policy, distributing HKD 0.06 per share despite challenging market conditions. The dividend payout represents a significant portion of earnings, reflecting management's commitment to shareholder returns. Growth prospects appear constrained by the broader Chinese property market slowdown, though the essential nature of property management services provides some revenue stability.

Valuation And Market Expectations

With a market capitalization of HKD 497 million, the company trades at approximately 10.3 times earnings and 0.52 times revenue. The beta of 1.03 indicates market-aligned volatility expectations. Current valuation multiples reflect investor concerns about growth prospects in China's property sector and the company's ability to maintain profitability amid market pressures.

Strategic Advantages And Outlook

Kangqiao's strategic advantages include its established market presence in Zhengzhou, recurring revenue model, and affiliation with Hung Fai Property. The outlook remains cautious due to China's property market challenges, though essential service nature provides some defensive characteristics. Success will depend on operational efficiency improvements and potential market consolidation opportunities.

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