investorscraft@gmail.com

Intrinsic ValueSichuan Languang Justbon Services Group Co., Ltd. (2606.HK)

Previous CloseHK$54.15
Intrinsic Value
Upside potential
Previous Close
HK$54.15

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Sichuan Languang Justbon Services Group operates as a comprehensive property management service provider in China, primarily serving the residential real estate sector. Its core revenue model is built on providing essential services such as security, cleaning, landscaping, and maintenance to property developers, owners, and residents. The company also generates income through consultancy and a growing portfolio of community value-added services, creating a multi-stream revenue structure deeply embedded in urban residential ecosystems. As a subsidiary of Sichuan Languang Hejun Industrial, it benefits from an established developer relationship while operating as an independent service entity. The firm's market position is inherently linked to China's vast and growing property management sector, where it competes on service quality, operational efficiency, and the ability to scale community-centric offerings. Its foundation in Chengdu provides a strategic base in a major southwestern urban center, though its exact national market share remains contextual within a highly fragmented industry.

Revenue Profitability And Efficiency

For FY 2020, the company reported robust revenue of HKD 2.73 billion, demonstrating strong top-line performance in its core property management operations. Net income reached HKD 550 million, reflecting healthy profitability margins. Operating cash flow was notably strong at HKD 888.6 million, significantly exceeding capital expenditures of HKD 74.6 million, indicating efficient cash generation from ongoing service activities.

Earnings Power And Capital Efficiency

The company exhibited solid earnings power with a diluted EPS of HKD 3.97. Its capital efficiency is highlighted by substantial operating cash flow generation that far outstripped its modest capital investment requirements. This suggests a capital-light business model where reinvestment needs are low relative to cash produced from core service operations.

Balance Sheet And Financial Health

The balance sheet appears exceptionally strong with HKD 2.15 billion in cash and equivalents against minimal total debt of just HKD 12.6 million. This positions the company with a significant net cash position, providing substantial financial flexibility and a very low risk profile in terms of leverage and liquidity constraints.

Growth Trends And Dividend Policy

The company demonstrated a shareholder-friendly approach by paying a dividend of HKD 1.06 per share. The combination of strong cash generation, minimal debt, and a substantial cash reserve suggests capacity for both continued operational growth and sustainable dividend distributions, supported by its capital-efficient business model.

Valuation And Market Expectations

Specific valuation metrics such as market capitalization were unavailable for this period. However, the company's strong profitability, cash generation, and net cash position would typically support a premium valuation in the property services sector, reflecting expectations for stable, defensive earnings growth.

Strategic Advantages And Outlook

The company's strategic advantages include its established operational footprint, capital-light service model, and strong parent company affiliation. The outlook remains tied to China's property sector dynamics, with growth potential in community value-added services and geographic expansion, though dependent on overall real estate market conditions.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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