investorscraft@gmail.com

Intrinsic ValueShenghui Cleanness Grp Hldg (2521.HK)

Previous CloseHK$1.05
Intrinsic Value
Upside potential
Previous Close
HK$1.05

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

Shenghui Cleanness Group Holdings Limited operates as a specialized provider of essential cleaning and maintenance services within China's consumer cyclical sector. The company generates revenue through long-term service contracts for garbage collection and transportation, basic cleaning, waste management, and water tank cleaning, primarily serving commercial and public infrastructure clients. Its core customer base includes office buildings, shopping malls, airports, and residential complexes, positioning it as a critical support service for urban maintenance and public health. Operating since 2000 and headquartered in Guangzhou, the firm leverages its established presence and operational expertise to secure contracts in a competitive and fragmented market. The business model is labor-intensive and relies on efficient service delivery and contract retention, with performance closely tied to urban development trends and commercial real estate activity in Southern China. This niche focus provides a defensive revenue stream but exposes the company to regional economic cycles and competitive pricing pressures from local service providers.

Revenue Profitability And Efficiency

The company reported revenue of HKD 673.6 million for the period, with net income of HKD 49.2 million, indicating a net margin of approximately 7.3%. Operational efficiency appears challenged, as evidenced by negative operating cash flow of HKD 53.1 million, which may reflect working capital pressures or timing differences in service contract billing and collections within its capital-intensive operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.0302, reflecting modest earnings power. Capital expenditures of HKD 18.7 million were directed towards maintaining service capabilities, though negative free cash flow generation suggests limited current capacity for significant reinvestment or expansion without external financing.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 91.1 million against total debt of HKD 59.7 million, indicating a manageable leverage profile with a net cash position. This provides a buffer for operational needs, though the negative operating cash flow warrants monitoring for liquidity sustainability over the medium term.

Growth Trends And Dividend Policy

No dividend was distributed, consistent with a retention strategy likely aimed at preserving capital for operational stability or potential growth initiatives. The company's growth trajectory is dependent on contract acquisitions and regional economic conditions, with current metrics suggesting a focus on consolidating existing operations rather than aggressive expansion.

Valuation And Market Expectations

With a market capitalization of approximately HKD 594.7 million, the company trades at a price-to-earnings multiple derived from its current earnings, reflecting market expectations for stable but modest growth in a competitive service industry. The low beta of 0.012 suggests the stock is perceived as having very low correlation to broader market movements.

Strategic Advantages And Outlook

The company's strategic advantages include its long-standing operational history and entrenched position in Southern China's cleaning services market. The outlook remains cautious, hinging on its ability to improve cash flow generation, secure new contracts, and navigate regional economic and competitive pressures effectively.

Sources

Company filingsHong Kong Stock Exchange disclosures

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