investorscraft@gmail.com

Intrinsic ValueNew Hope Service Holdings Limited (3658.HK)

Previous CloseHK$1.91
Intrinsic Value
Upside potential
Previous Close
HK$1.91

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

New Hope Service Holdings Limited operates as a comprehensive property management service provider in China's real estate services sector. The company generates revenue through a diversified portfolio including core property management for residential and commercial properties, value-added services such as pre-delivery consulting and maintenance, and commercial operational services encompassing tenant solicitation and leasing. Its business model leverages the extensive property portfolio of its parent company while pursuing third-party contracts, creating a stable recurring revenue base through management fees and service charges. The company has established a strong regional presence in Chengdu and surrounding areas, positioning itself as a mid-tier player in China's fragmented but growing property management industry. This market positioning allows it to capitalize on urbanization trends and the increasing outsourcing of property management services by developers and owners.

Revenue Profitability And Efficiency

The company reported revenue of HKD 1.48 billion with net income of HKD 226.8 million, demonstrating a healthy net profit margin of approximately 15.3%. This profitability reflects efficient cost management and the scalable nature of property management services. The business maintains solid operational efficiency with positive operating cash flow of HKD 161.6 million, supporting ongoing service delivery and strategic initiatives.

Earnings Power And Capital Efficiency

New Hope Service exhibits strong earnings power with diluted EPS of HKD 0.28, supported by stable cash generation from recurring property management contracts. The company's capital expenditure of HKD 17.8 million indicates disciplined investment in service enhancement rather than significant asset accumulation. This capital-light model allows for efficient returns on invested capital through high-margin service offerings.

Balance Sheet And Financial Health

The company maintains a robust balance sheet with HKD 1.06 billion in cash and equivalents against modest total debt of HKD 77.4 million, resulting in a strong net cash position. This conservative financial structure provides significant liquidity buffer and operational flexibility. The low leverage ratio underscores the company's financial stability and capacity to weather market fluctuations.

Growth Trends And Dividend Policy

The company demonstrates commitment to shareholder returns with a dividend per share of HKD 0.193, representing a substantial payout ratio. This dividend policy reflects management's confidence in sustainable cash generation. Growth prospects are tied to China's property management market expansion and the company's ability to secure new management contracts while expanding value-added service offerings.

Valuation And Market Expectations

With a market capitalization of HKD 1.74 billion, the company trades at approximately 7.7 times revenue and 7.7 times earnings. The beta of 1.244 indicates higher volatility than the market, reflecting sensitivity to China's real estate sector dynamics. Current valuation suggests market expectations for moderate growth amid sector challenges.

Strategic Advantages And Outlook

The company benefits from its affiliation with the New Hope Group, providing a stable project pipeline and brand recognition. Its diversified service offerings create multiple revenue streams and cross-selling opportunities. The outlook remains cautiously optimistic, dependent on China's property market recovery and the company's success in expanding third-party management contracts beyond affiliated projects.

Sources

Company annual reportHong 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