investorscraft@gmail.com

Intrinsic ValuePoly Property Services Co., Ltd. (6049.HK)

Previous CloseHK$33.92
Intrinsic Value
Upside potential
Previous Close
HK$33.92

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

Poly Property Services operates as a comprehensive property management provider in China, delivering essential services across residential communities, commercial buildings, and public properties under established brands including Harmony Courtyard and Nebula Ecology. The company generates revenue through property management fees, value-added services for non-property owners, and specialized offerings such as pre-delivery support for developers, consultancy, and asset operation services. Operating within China's competitive real estate services sector, Poly Property Services leverages its extensive network and scale, managing over 656 million square meters across 196 cities. The firm benefits from its affiliation with parent company Poly Developments and Holdings Group, which provides a stable pipeline of projects while also pursuing third-party contracts to diversify its client base and enhance market positioning.

Revenue Profitability And Efficiency

The company reported revenue of HKD 16.34 billion with net income of HKD 1.47 billion, reflecting a net margin of approximately 9%. Operating cash flow of HKD 2.30 billion significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of HKD 906.51 million were primarily directed toward maintaining service quality and expanding operational capabilities.

Earnings Power And Capital Efficiency

Poly Property Services demonstrated solid earnings power with diluted EPS of HKD 2.68. The substantial operating cash flow generation relative to net income highlights effective working capital management. The company maintains capital efficiency through its asset-light business model, requiring minimal debt while funding growth through internally generated cash flows.

Balance Sheet And Financial Health

The balance sheet remains exceptionally strong with HKD 9.89 billion in cash and equivalents against minimal total debt of HKD 105.65 million, resulting in a net cash position. This conservative financial structure provides significant liquidity and financial flexibility to navigate market cycles and pursue strategic opportunities without leverage constraints.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly dividend policy, distributing HKD 1.45 per share. This payout reflects a balanced approach to returning capital while retaining sufficient funds for organic growth initiatives and potential market expansion opportunities within China's evolving property services landscape.

Valuation And Market Expectations

With a market capitalization of approximately HKD 19.45 billion, the company trades at a P/E ratio around 13.2x based on current earnings. The beta of 0.927 suggests moderate sensitivity to market movements, reflecting the defensive characteristics of property management services compared to broader real estate development.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its affiliation with Poly Developments, providing a stable project pipeline while expanding third-party contracts. Its extensive national coverage and diversified service offerings position it well to benefit from China's growing property management sector, though it faces competition and economic cyclicality risks.

Sources

Company annual reportsHong 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