investorscraft@gmail.com

Intrinsic ValueYuexiu Services Group Limited (6626.HK)

Previous CloseHK$2.42
Intrinsic Value
Upside potential
Previous Close
HK$2.42

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

Yuexiu Services Group Limited is a prominent property management company operating primarily in mainland China and Hong Kong. It provides a comprehensive suite of services segmented into non-commercial and commercial property management. The non-commercial segment delivers essential services like cleaning, security, and maintenance, alongside value-added offerings such as pre-delivery support, space leasing, and community living services. The commercial segment focuses on operational management, tenant sourcing, and market consultancy for business properties. As a subsidiary of the state-owned Yuexiu Group, it benefits from a stable project pipeline and a strong reputation for reliability in a highly fragmented and competitive market. Its integrated service model, combining traditional management with diverse ancillary services, positions it to capture value across the entire property lifecycle and capitalize on the growing professionalization of real estate services in China.

Revenue Profitability And Efficiency

The company generated HKD 3.87 billion in revenue for the period. Profitability was demonstrated with a net income of HKD 352.9 million, translating to a net profit margin of approximately 9.1%. Operating cash flow was robust at HKD 390 million, significantly exceeding capital expenditures, indicating strong cash generation from its core service operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.23, reflecting the firm's earnings power. The business model is capital-light, as evidenced by minimal capital expenditures of HKD -16.7 million. This high capital efficiency allows the company to convert a substantial portion of its operating profit into free cash flow for shareholder returns or strategic initiatives.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by a significant cash position of HKD 2.0 billion and minimal total debt of HKD 119.4 million. This results in a substantial net cash position, providing ample liquidity and financial flexibility to navigate market cycles and pursue selective growth opportunities without leverage concerns.

Growth Trends And Dividend Policy

The company has established a shareholder-friendly dividend policy, distributing HKD 0.171 per share. This payout represents a substantial portion of its earnings, signaling a commitment to returning capital. Future growth is likely tied to the expansion of its managed portfolio and the scaling of its higher-margin value-added service offerings.

Valuation And Market Expectations

With a market capitalization of approximately HKD 4.02 billion, the market values the company at a price-to-earnings multiple derived from its current earnings and share price. The beta of 0.863 suggests the stock is perceived as less volatile than the broader market, potentially reflecting the defensive and recurring nature of its property management revenue streams.

Strategic Advantages And Outlook

A key strategic advantage is its affiliation with the Yuexiu Group, providing a stable base of projects. The outlook depends on its ability to diversify its client base beyond affiliated projects and successfully expand its commercial and value-added service segments to drive sustainable, organic growth in a competitive landscape.

Sources

Company DescriptionProvided 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