investorscraft@gmail.com

Intrinsic ValueCreative Enterprise Holdings Limited (3992.HK)

Previous CloseHK$1.44
Intrinsic Value
Upside potential
Previous Close
HK$1.44

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Creative Enterprise Holdings Limited operates as a specialized property management service provider focused exclusively on the Hong Kong real estate market. The company generates revenue through a portfolio of essential services, including comprehensive property management for both public and private housing estates, standalone security and cleaning solutions, secondment of personnel, and specialized window inspection services. Its business model is deeply entrenched in the operational needs of Hong Kong's dense urban infrastructure, leveraging its subsidiary status under Genesis Group Limited to secure contracts. The firm further diversifies its income streams by offering niche consultancy services related to as-built drawings for public housing, capitalizing on its institutional knowledge and regulatory expertise. This positions the company as a focused, service-oriented player within the highly competitive Hong Kong property services sector, catering to a stable client base that requires ongoing maintenance and compliance support.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 898.2 million for the fiscal year, demonstrating a strong top-line performance from its service contracts. Net income reached HKD 56.8 million, indicating effective cost management and operational control within its service delivery model. The diluted earnings per share of HKD 0.14 reflects the profitability achieved on a per-share basis for its investors.

Earnings Power And Capital Efficiency

Operating cash flow generation was healthy at HKD 60.6 million, significantly exceeding net income and underscoring the strong cash conversion of its service-based operations. Capital expenditures were a modest HKD 3.6 million, indicating a capital-light business model that does not require significant reinvestment to maintain its service capabilities.

Balance Sheet And Financial Health

The company maintains a very strong liquidity position with cash and equivalents of HKD 123.0 million, providing a substantial buffer. Total debt is minimal at HKD 7.5 million, resulting in a negligible net debt position and reflecting a conservative, low-leverage financial strategy that ensures high financial stability.

Growth Trends And Dividend Policy

The company did not pay a dividend for the period, opting to retain earnings, which is a common strategy for younger, growing firms to fund organic expansion or operational needs. Its capital-light model and strong cash flow provide flexibility for future growth initiatives or a potential initiation of a dividend policy as the business matures.

Valuation And Market Expectations

A beta of 0.45 suggests the stock is perceived as less volatile than the broader market, likely due to the defensive and recurring nature of its essential property services. The lack of a specified market cap and a zero dividend yield indicate it is a smaller, growth-oriented company focused on reinvestment rather than immediate shareholder returns.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized focus on the Hong Kong property management sector and its affiliation with the Genesis Group. Its outlook is tied to the stability of the Hong Kong real estate market and its ability to secure and retain management contracts for both public and private properties, leveraging its established service offerings.

Sources

Company Annual Report

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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