investorscraft@gmail.com

Intrinsic ValueGreentown Service Group Co. Ltd. (2869.HK)

Previous CloseHK$4.55
Intrinsic Value
Upside potential
Previous Close
HK$4.55

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

Greentown Service Group operates as a comprehensive property management service provider primarily in China, with additional presence in Australia and Hong Kong. The company generates revenue through a diversified portfolio of services including residential property management, security, cleaning, gardening, and maintenance operations. Its core business model centers on long-term contracts with property developers and owners, providing stable recurring income streams through management fees and value-added services. The company has established a strong market position as one of China's leading property management firms, leveraging its affiliation with Greentown China Holdings to secure management rights for premium residential developments. Beyond basic property services, Greentown Service has expanded into higher-margin segments including project consulting for developers, home living services, community space management, and cultural education offerings. This diversification strategy enhances revenue stability while creating multiple touchpoints with residents and property owners. The company's integrated service approach positions it well in China's competitive property management sector, where scale, service quality, and technological capabilities are increasingly important differentiators.

Revenue Profitability And Efficiency

The company reported revenue of HKD 17.89 billion with net income of HKD 785 million, reflecting a net margin of approximately 4.4%. Operating cash flow of HKD 1.47 billion demonstrates solid cash conversion from operations. The business maintains capital efficiency with minimal capital expenditures, indicating a capital-light operating model that supports consistent cash generation.

Earnings Power And Capital Efficiency

Greentown Service generated diluted EPS of HKD 0.25, supported by stable operating cash flows that substantially exceed net income. The company's capital-light business model requires minimal reinvestment, allowing for strong free cash flow generation. This efficiency provides flexibility for strategic investments and shareholder returns while maintaining operational stability.

Balance Sheet And Financial Health

The company maintains a robust balance sheet with HKD 4.85 billion in cash and equivalents against total debt of HKD 803.5 million, resulting in a net cash position. This conservative financial structure provides significant liquidity buffer and financial flexibility. The low debt levels and substantial cash reserves support strong creditworthiness and operational resilience.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns with a dividend per share of HKD 0.13, representing a payout ratio of approximately 52% based on diluted EPS. This dividend policy reflects management's confidence in sustainable cash generation and balance sheet strength. The payout ratio indicates a balanced approach between returning capital to shareholders and retaining earnings for growth opportunities.

Valuation And Market Expectations

With a market capitalization of HKD 15.57 billion, the company trades at approximately 19.8 times earnings based on current net income. The beta of 0.78 suggests lower volatility compared to the broader market, reflecting the defensive characteristics of property management services. This valuation multiple incorporates expectations for stable growth and reliable cash flows.

Strategic Advantages And Outlook

The company benefits from its affiliation with Greentown China Holdings, providing a pipeline of management contracts for new developments. Its diversified service portfolio and scale advantages create barriers to entry while supporting margin stability. The outlook remains tied to China's property market dynamics, though the essential nature of property management services provides some insulation from market cycles.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg financial data

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