investorscraft@gmail.com

Intrinsic ValueHollwin Urban Operation Service Group Co., Ltd (2529.HK)

Previous CloseHK$2.90
Intrinsic Value
Upside potential
Previous Close
HK$2.90

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

Hollwin Urban Operation Service Group Co., Ltd. operates as a specialized property and urban services provider in China's Industrials sector, focusing on integrated municipal management solutions. Its core revenue model is derived from long-term service contracts for property management across public, commercial, and residential assets, supplemented by value-added services including cleaning, security, and maintenance. The company also engages in urban services such as landscaping, lighting system operation, parking management, and municipal sanitation, creating a diversified service portfolio that leverages municipal partnerships. As a subsidiary of Changsha Urban Development Group Co., Ltd., Hollwin benefits from entrenched relationships with local government entities, positioning it as a key player in urban operational services. This affiliation provides a competitive advantage in securing municipal contracts, though it also ties its fortunes to public spending and regional development policies. The company's focus on comprehensive urban management aligns with China's urbanization trends, but it operates in a competitive and fragmented market where scale and operational efficiency are critical to maintaining margins and market share.

Revenue Profitability And Efficiency

The company reported revenue of HKD 683.5 million for the period, with net income of HKD 71.9 million, indicating a net profit margin of approximately 10.5%. Operating cash flow was robust at HKD 76.4 million, significantly exceeding capital expenditures of HKD 4.9 million, reflecting efficient cash generation from its service-based operations.

Earnings Power And Capital Efficiency

Diluted EPS stood at HKD 0.50, supported by stable earnings from contracted services. The business model requires minimal capital investment, as evidenced by low capex, allowing high conversion of operating cash flow into free cash flow and supporting returns on invested capital.

Balance Sheet And Financial Health

The balance sheet is conservatively leveraged, with total debt of only HKD 2.9 million against cash and equivalents of HKD 354.7 million. This results in a net cash position, providing significant financial flexibility and low liquidity risk in a capital-intensive industry.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of HKD 0.495, representing a high payout ratio relative to earnings. Growth is likely tied to municipal contract renewals and expansion in urban services, dependent on regional development budgets.

Valuation And Market Expectations

With a market capitalization of HKD 456 million, the stock trades at a P/E ratio of approximately 6.4x based on current earnings. The negative beta of -0.83 suggests low correlation with broader market movements, possibly reflecting its niche, contract-driven business model.

Strategic Advantages And Outlook

Hollwin's strategic position as a government-affiliated service provider offers stability through long-term contracts but exposes it to public spending cycles. The outlook depends on urbanization initiatives and its ability to maintain operational efficiency amid competitive pressures.

Sources

Company description and financial data provided in user query, likely sourced from exchange filings or financial databases.

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