investorscraft@gmail.com

Intrinsic ValueHevol Services Group Co. Limited (6093.HK)

Previous CloseHK$0.75
Intrinsic Value
Upside potential
Previous Close
HK$0.75

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

Hevol Services Group operates as a comprehensive property management service provider in China, focusing on residential and commercial properties. Its core revenue model is built on property management fees, supplemented by a diverse portfolio of value-added services including home-living support, leasing of common areas, and community event organization. The company serves a dual customer base of property developers during pre-sales phases and property owners/residents for ongoing management, creating a stable recurring revenue stream. Operating in China's highly fragmented real estate services sector, Hevol has established a regional presence with 195 projects under management covering approximately 34 million square meters. The company leverages its integrated service approach to differentiate from competitors, offering full-cycle property solutions that enhance customer retention and cross-selling opportunities. This positioning allows Hevol to capitalize on China's growing property management market while maintaining relatively defensive characteristics compared to property development cycles.

Revenue Profitability And Efficiency

The company generated HKD 1.37 billion in revenue with net income of HKD 54.4 million, reflecting a net margin of approximately 4.0%. Operating cash flow was negative HKD 10.7 million, indicating potential working capital pressures despite positive earnings. Capital expenditures of HKD 8.6 million suggest moderate investment in maintaining service capabilities.

Earnings Power And Capital Efficiency

Hevol demonstrated diluted EPS of HKD 0.097, translating to modest earnings power relative to its market capitalization. The negative operating cash flow relative to positive net income warrants monitoring of receivables management and operational efficiency. The company's capital allocation appears focused on maintaining existing operations rather than aggressive expansion.

Balance Sheet And Financial Health

The balance sheet shows HKD 273.7 million in cash against HKD 100.7 million in total debt, providing adequate liquidity coverage. The conservative debt level and substantial cash position suggest financial stability, though the negative operating cash flow requires attention to sustainable working capital management.

Growth Trends And Dividend Policy

The company maintains a zero dividend policy, retaining all earnings for operational needs and potential growth initiatives. The contracted gross floor area of 34 million square meters provides a foundation for recurring revenue, though current financial metrics suggest cautious growth trajectory rather than aggressive expansion.

Valuation And Market Expectations

With a market capitalization of HKD 403 million, the company trades at approximately 7.4 times earnings. The low beta of 0.261 indicates relative market resilience, reflecting investor perception of defensive characteristics in the property services sector compared to property development.

Strategic Advantages And Outlook

Hevol's integrated service model and established project portfolio provide competitive advantages in China's fragmented property management market. The company's focus on value-added services diversifies revenue streams beyond basic management fees. Challenges include managing working capital efficiency and navigating China's evolving property market dynamics while maintaining service quality.

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