investorscraft@gmail.com

Intrinsic ValueBinjiang Service Group Co. Ltd. (3316.HK)

Previous CloseHK$23.00
Intrinsic Value
Upside potential
Previous Close
HK$23.00

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

Binjiang Service Group operates as a comprehensive property management service provider in China's competitive real estate services sector. The company generates revenue through a diversified portfolio of services including security, cleaning, gardening, maintenance, and repair services for both residential and non-residential properties. Its core business model centers on long-term property management contracts while expanding into value-added services that enhance revenue streams and client retention. The company has established a strong market position through its subsidiary relationship with Great Dragon Ventures, leveraging this connection to secure management contracts for various property types including commercial properties, office buildings, industrial parks, and government facilities. Binjiang Service distinguishes itself through its integrated service approach, offering everything from pre-delivery consulting to property sales agency services, creating multiple touchpoints with property developers, owners, and residents. This comprehensive service ecosystem positions the company well within China's growing property management industry, where professional management services are increasingly in demand due to urbanization and rising property standards.

Revenue Profitability And Efficiency

The company reported revenue of HKD 3.59 billion with net income of HKD 546.5 million, demonstrating solid profitability with a net margin of approximately 15.2%. Operating cash flow of HKD 561.2 million significantly exceeded capital expenditures of HKD 26 million, indicating strong cash generation efficiency from core operations without substantial reinvestment requirements.

Earnings Power And Capital Efficiency

Binjiang Service exhibits robust earnings power with diluted EPS of HKD 1.98, reflecting efficient capital allocation across its service portfolio. The minimal capital expenditure relative to operating cash flow highlights the capital-light nature of the property management business model, allowing for strong returns on invested capital and sustainable earnings generation.

Balance Sheet And Financial Health

The company maintains exceptional financial health with HKD 959 million in cash and equivalents against minimal total debt of HKD 2.6 million, resulting in a net cash position. This conservative capital structure provides significant financial flexibility and resilience amid market fluctuations in China's property sector.

Growth Trends And Dividend Policy

The company demonstrates shareholder-friendly policies with a substantial dividend per share of HKD 2.332, representing a high payout ratio from its profitable operations. This dividend distribution, combined with the company's strong cash position, suggests a commitment to returning capital to shareholders while maintaining growth capacity in China's evolving property services market.

Valuation And Market Expectations

With a market capitalization of approximately HKD 6.58 billion and a beta of 0.767, the market appears to value the company at a moderate premium relative to earnings, reflecting expectations for stable growth in China's property management sector. The valuation incorporates the company's defensive characteristics and consistent cash generation capabilities.

Strategic Advantages And Outlook

The company benefits from its established market presence, diversified service offerings, and strong parent company relationship. Its capital-light model and net cash position provide strategic flexibility to pursue organic growth and selective acquisitions in China's fragmented property management market, positioning it well for sustainable expansion.

Sources

Company financial statementsHong Kong Stock Exchange filingsMarket data providers

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