investorscraft@gmail.com

Intrinsic ValueOnewo Inc. (2602.HK)

Previous CloseHK$19.59
Intrinsic Value
Upside potential
Previous Close
HK$19.59

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

Onewo Inc. is a leading property management service provider in China, operating as a subsidiary of the prominent real estate developer China Vanke Co., Ltd. The company's core revenue model is built on delivering comprehensive property services across three distinct segments: Community Space Living Consumption Services, Commercial and Urban Space Integrated Services, and AIoT and BPaaS Solution Services. Its offerings encompass essential residential services like cleaning, security, and maintenance, alongside value-added services such as home sale brokerage and redecoration, commercial property management, and smart technology solutions including equipment and remote operations. Within the competitive Chinese real estate services sector, Onewo leverages its affiliation with Vanke to secure a strong market position, providing integrated and technology-enhanced services that cater to the evolving demands of property owners, developers, and urban spaces, thereby establishing a resilient and diversified service portfolio.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 36.22 billion for the period, demonstrating its significant scale in the property management market. Net income stood at HKD 1.15 billion, reflecting the operational execution within its service segments. Operating cash flow was a healthy HKD 1.92 billion, significantly exceeding capital expenditures, indicating strong cash generation from core operations.

Earnings Power And Capital Efficiency

Onewo exhibits solid earnings power with a diluted EPS of HKD 0.98. The substantial operating cash flow of HKD 1.92 billion, which comfortably covers modest capital expenditures of HKD -197.8 million, highlights excellent capital efficiency and the ability to fund growth and shareholder returns internally from its service-based model.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by a large cash and equivalents position of HKD 13.43 billion and minimal total debt of HKD 336 million. This results in a significant net cash position, providing immense financial flexibility and a very low-risk profile to navigate market cycles.

Growth Trends And Dividend Policy

The company has established a shareholder-friendly dividend policy, distributing HKD 1.56 per share. This payout, supported by strong cash flow, indicates a commitment to returning capital to investors. Future growth is likely tied to the expansion of its service contracts and the scaling of its integrated and technology-driven service offerings.

Valuation And Market Expectations

With a market capitalization of approximately HKD 28.91 billion, the market valuation reflects the company's established position and cash-generative business. A beta of 1.505 suggests the stock is expected to be more volatile than the broader market, potentially pricing in sensitivities to the Chinese real estate and economic climate.

Strategic Advantages And Outlook

Onewo's primary strategic advantage is its affiliation with China Vanke, providing a stable pipeline of business. Its diversification into technology-enabled services (AIoT/BPaaS) positions it for modern industry trends. The outlook is underpinned by its strong financial health, though it remains exposed to the broader conditions of the Chinese property market.

Sources

Company DescriptionFinancial Data Provided

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