investorscraft@gmail.com

Intrinsic ValueDexin Services Group Limited (2215.HK)

Previous CloseHK$0.27
Intrinsic Value
Upside potential
Previous Close
HK$0.27

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

Dexin Services Group Limited operates as a comprehensive property management service provider in China, primarily within Zhejiang province. Its core revenue model is built on providing essential property management services—including security, cleaning, gardening, and maintenance—to a diverse client base of property developers, owners, and residents. The company serves both residential and non-residential properties, such as commercial complexes, office buildings, schools, hospitals, and industrial parks, establishing a broad operational footprint. Beyond these foundational services, Dexin Services has strategically expanded into higher-margin, property-related and community value-added services. This includes offering preliminary planning consultancy and sales office management to developers, as well as smart community solutions, home decoration services, and community retail to residents. This diversification enhances its value proposition and revenue streams. Operating as a subsidiary of Shengfu International Limited, the company leverages its regional expertise and integrated service portfolio to maintain a competitive position within the fragmented but growing Chinese property management sector, focusing on operational excellence and client retention.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of HKD 933.4 million, demonstrating its operational scale. Net income stood at HKD 38.5 million, indicating a net profit margin of approximately 4.1%. The modest operating cash flow of HKD 13.0 million, relative to net income, suggests potential working capital movements or timing differences in collections from its client base.

Earnings Power And Capital Efficiency

Diluted earnings per share were HKD 0.045, reflecting the company's earnings power on a per-share basis. Capital expenditures were a modest HKD 2.7 million, indicating a capital-light business model that does not require significant ongoing investment in fixed assets to maintain its service operations, supporting overall capital efficiency.

Balance Sheet And Financial Health

The balance sheet shows a conservative financial structure with total debt of HKD 17.2 million against cash and equivalents of HKD 1.3 million. This low debt level, coupled with a market capitalization of HKD 454 million, suggests a strong equity-funded position and low financial risk, providing stability in its capital structure.

Growth Trends And Dividend Policy

The company did not pay a dividend for the period, indicating a retention of all earnings to potentially fund future growth initiatives or strengthen its balance sheet. Its growth trajectory is intrinsically linked to the expansion of its managed property portfolio and the adoption of its value-added services.

Valuation And Market Expectations

With a market capitalization of approximately HKD 454 million, the market values the company at roughly 0.5 times its annual revenue. A beta of 0.199 suggests the stock has historically exhibited very low volatility compared to the broader market, implying it is perceived as a lower-risk investment.

Strategic Advantages And Outlook

The company's strategic advantages lie in its established regional presence and diversified service offerings beyond basic property management. Its outlook is tied to the health of the Chinese real estate sector and its ability to continue expanding its service contracts and improving operational efficiencies to enhance profitability over the long term.

Sources

Company DescriptionProvided Financial Data

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