investorscraft@gmail.com

Intrinsic ValueStarjoy Wellness and Travel Company Limited (3662.HK)

Previous CloseHK$0.42
Intrinsic Value
Upside potential
Previous Close
HK$0.42

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

Starjoy Wellness and Travel Company Limited, formerly Aoyuan Healthy Life Group, operates as a property management and commercial operational services provider in China. The company's core revenue model is built on long-term contracts for managing high-end residential communities, commercial complexes, and office buildings, generating stable fee income. It has expanded into value-added services including traditional Chinese medicine, elder care, and health management, creating a diversified wellness ecosystem. Operating across 63 cities with 41.4 million square meters under management, the company leverages its subsidiary status to a major developer for project sourcing while maintaining an independent client base. Its market position is characterized by a regional focus in Southern China with national expansion ambitions, competing in the fragmented but growing property services sector where scale and service quality are key differentiators for contract retention and margin improvement.

Revenue Profitability And Efficiency

The company generated HKD 1.36 billion in revenue with a net income of HKD 96.2 million, reflecting a net margin of approximately 7.1%. Operating cash flow of HKD 140.3 million significantly exceeded net income, indicating strong cash conversion from its contracted service model. Capital expenditures of HKD 32.7 million were modest relative to operating cash flow, supporting asset-light operations.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.13 demonstrates moderate earnings power relative to its market capitalization. The company maintains high capital efficiency with minimal debt requirements for its service-based operations. Cash generation from operations adequately funds both maintenance capex and strategic investments in expanding its service portfolio.

Balance Sheet And Financial Health

The balance sheet shows exceptional strength with HKD 1.03 billion in cash against only HKD 81.7 million in total debt, resulting in a net cash position. This substantial liquidity provides significant financial flexibility and buffers against sector volatility. The low debt level indicates conservative financial management.

Growth Trends And Dividend Policy

The company paid a dividend of HKD 0.0287 per share, representing a payout ratio of approximately 22% based on current EPS. This indicates a commitment to shareholder returns while retaining sufficient earnings for reinvestment. Growth prospects are tied to property management contract wins and expansion of value-added services.

Valuation And Market Expectations

With a market capitalization of HKD 341 million, the company trades at approximately 0.25 times revenue and 3.5 times net income. The beta of 0.628 suggests lower volatility than the broader market, reflecting the defensive nature of property management services. Current valuation appears to discount challenges in the Chinese property sector.

Strategic Advantages And Outlook

Key advantages include its established portfolio of managed properties and diversified service offerings beyond traditional property management. The outlook is cautiously optimistic given its net cash position and recurring revenue model, though dependent on the stability of China's property market and successful execution of wellness service expansion.

Sources

Company DescriptionFinancial Metrics Provided

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