investorscraft@gmail.com

Intrinsic ValueA-Living Smart City Services Co., Ltd. (3319.HK)

Previous CloseHK$2.34
Intrinsic Value
Upside potential
Previous Close
HK$2.34

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

A-Living Smart City Services Co., Ltd. operates as a comprehensive property management and urban services provider in China, primarily generating revenue through a multi-faceted service portfolio. Its core business encompasses traditional property management services such as security, cleaning, and maintenance, alongside higher-margin extended value-added services including pre-delivery support, property agency, and home inspection. The company is strategically expanding into smart community solutions, home improvement, and consulting, positioning itself at the intersection of real estate services and technological integration. This diversification aims to capture growth beyond basic management fees, leveraging its established relationships with property developers and its subsidiary status within a larger corporate structure. Its market position is defined by its scale and integrated service offering within China's competitive and evolving real estate services sector, where differentiation through technology and value-added services is increasingly critical for sustained growth and market share.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 13.87 billion for the period, demonstrating significant top-line scale. However, this was overshadowed by a substantial net loss of HKD -3.27 billion and a diluted EPS of -HKD 2.3, indicating severe profitability challenges. Operating cash flow remained positive at HKD 429 million, suggesting core operations can generate cash despite the reported bottom-line loss.

Earnings Power And Capital Efficiency

Current earnings power is severely impaired, as evidenced by the significant net loss. The positive operating cash flow suggests some underlying cash-generating ability from operations, but capital expenditures of HKD -109 million indicate a relatively low level of investment in maintaining or growing the asset base during this period of financial difficulty.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of HKD 3.32 billion, which provides a buffer against current losses. Total debt is modest at HKD 507 million, resulting in a conservative leverage profile. This combination suggests the company possesses the financial flexibility to navigate its present challenges.

Growth Trends And Dividend Policy

Despite the net loss, the company maintained a dividend payout of HKD 0.065 per share, signaling a commitment to returning capital to shareholders. The growth trajectory is currently challenged by profitability issues, though the large revenue base indicates the company's established market presence and operational scale.

Valuation And Market Expectations

With a market capitalization of approximately HKD 4.36 billion, the market is valuing the company at a significant discount to its annual revenue, reflecting deep concerns over its profitability and future earnings potential. The beta of 1.37 indicates higher volatility than the market, consistent with the uncertainty surrounding its turnaround prospects.

Strategic Advantages And Outlook

The company's strategic advantages lie in its diversified service portfolio, scale, and backing from a parent company. The outlook is contingent on its ability to rectify the causes of the substantial net loss while leveraging its smart city initiatives and strong balance sheet to return to sustainable profitability and growth in a challenging property market.

Sources

Annual ReportHong Kong Stock Exchange Filings

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