investorscraft@gmail.com

Intrinsic ValueDesun Real Estate Investment Services Group Co., Ltd. (2270.HK)

Previous CloseHK$3.97
Intrinsic Value
Upside potential
Previous Close
HK$3.97

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

Desun Real Estate Investment Services Group operates as a specialized integrated property management and commercial operational services provider in China's competitive real estate services sector. The company generates revenue through a diversified portfolio of services including comprehensive property management for commercial and industrial properties, tenant sourcing, market research, and shopping street management. Its core business model centers on providing end-to-end operational solutions that enhance property values through professional management, maintenance services, and value-added offerings such as public space advertising, decoration services, and group bulk purchases. Desun has established a distinct market position by focusing on integrated service delivery rather than standalone transactions, creating recurring revenue streams through long-term management contracts. The company leverages its Chengdu headquarters to serve China's growing secondary cities where demand for professional property services is expanding rapidly amid urbanization trends.

Revenue Profitability And Efficiency

The company generated HKD 453.5 million in revenue with net income of HKD 37.0 million, demonstrating an 8.2% net profit margin. Operating cash flow of HKD 72.1 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of HKD 14.9 million represent prudent investment in maintaining service capabilities without excessive spending.

Earnings Power And Capital Efficiency

Desun delivered diluted EPS of HKD 0.0702 while maintaining robust operating cash generation that substantially funded operational needs. The company's capital allocation appears disciplined, with operating cash flow covering capital expenditures approximately five times over. This indicates efficient deployment of resources toward service delivery rather than asset-intensive investments.

Balance Sheet And Financial Health

The balance sheet shows HKD 173.3 million in cash against total debt of HKD 296.4 million, providing adequate liquidity coverage. The moderate debt level suggests conservative financial management, though the current cash position would cover approximately 58% of outstanding obligations if required, indicating manageable leverage within the capital structure.

Growth Trends And Dividend Policy

The company maintains a zero dividend policy, retaining all earnings to fund operational expansion and service development. This approach aligns with its growth phase in China's competitive property services market, where reinvestment supports market share acquisition and service diversification rather than shareholder distributions.

Valuation And Market Expectations

With a market capitalization of HKD 1.66 billion, the company trades at approximately 3.7 times revenue and 45 times earnings. The beta of 0.544 indicates lower volatility than the broader market, suggesting investors view the business as relatively defensive within the real estate services sector.

Strategic Advantages And Outlook

Desun's integrated service model provides competitive advantages through cross-selling opportunities and client retention. The company's subsidiary structure under Sky Donna Holding offers potential strategic flexibility. Outlook depends on China's property market recovery and the growing demand for professional management services in secondary cities where the company has established presence.

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