investorscraft@gmail.com

Intrinsic ValueLushang Life Services Co., Ltd. (2376.HK)

Previous CloseHK$3.23
Intrinsic Value
Upside potential
Previous Close
HK$3.23

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

Lushang Life Services operates as a comprehensive property management provider in China's competitive real estate services sector. The company generates revenue through property management contracts for residential properties, commercial complexes, office buildings, and specialized facilities including schools, hospitals, and industrial parks. Its core services encompass cleaning, security, greening, maintenance, and public area management, serving property developers, owners, and tenants across diverse property types. The company has established a niche position by offering both standard property management and value-added services such as construction site management, pre-delivery services, and customized community solutions. This dual revenue stream approach provides stability through recurring management fees while creating additional income opportunities through specialized service offerings. Operating from its Jinan headquarters since 2006, the company has developed regional expertise in property management, though it faces intense competition in China's fragmented property services market where scale and operational efficiency are critical differentiators.

Revenue Profitability And Efficiency

The company reported HKD 608.9 million in revenue with net income of HKD 45.1 million, representing a net margin of approximately 7.4%. This profitability level indicates moderate operational efficiency in the competitive property management sector. The negative operating cash flow of HKD 5.9 million despite positive net income suggests potential working capital challenges or timing differences in receivables collection.

Earnings Power And Capital Efficiency

With diluted EPS of HKD 0.29, the company demonstrates modest earnings generation relative to its market capitalization. The negative operating cash flow position raises questions about sustainable cash generation capabilities, though the minimal capital expenditure requirements of HKD 5.6 million indicate a capital-light business model typical of service-oriented companies.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with HKD 426.6 million in cash and equivalents against minimal total debt of HKD 10.6 million. This conservative capital structure provides financial flexibility and resilience, with cash representing a significant portion of the market capitalization. The virtually debt-free balance sheet supports financial stability in uncertain market conditions.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of HKD 0.1183, representing a payout ratio of approximately 41% based on current EPS. This dividend policy indicates management's confidence in sustainable earnings and commitment to returning capital to shareholders while maintaining adequate retention for operational needs and potential growth initiatives.

Valuation And Market Expectations

Trading at a market capitalization of HKD 413 million, the company values at approximately 0.7 times revenue and 9.2 times earnings. The low beta of 0.27 suggests the market perceives the stock as defensive with lower volatility compared to the broader market, potentially reflecting the stable nature of property management revenues.

Strategic Advantages And Outlook

The company's strategic position benefits from recurring revenue streams inherent in property management contracts and its diversified service offerings. The strong cash position provides strategic optionality for organic growth or selective acquisitions. However, the negative operating cash flow requires monitoring to ensure sustainable operations and continued dividend capacity in China's evolving property market.

Sources

Company financial statementsHong 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