investorscraft@gmail.com

Intrinsic ValueEvergrande Property Services Group Limited (6666.HK)

Previous CloseHK$1.21
Intrinsic Value
Upside potential
Previous Close
HK$1.21

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

Evergrande Property Services Group Limited operates as a comprehensive property management service provider in China's real estate services sector. The company generates revenue through a diversified portfolio of property management and value-added services, managing mid-to-high-end residential properties, commercial buildings, industrial parks, and specialized complexes. Its core business model encompasses essential property management services including security, cleaning, maintenance, and butler services, while also offering extensive community value-added services such as group purchase activities, space operations, real estate agency, and home renovation services. The company maintains a significant market position as a subsidiary of a major Chinese property developer, leveraging its established infrastructure to serve a broad property portfolio across various asset classes. This integrated approach allows the company to capture multiple revenue streams while maintaining operational scale in China's competitive property management landscape.

Revenue Profitability And Efficiency

The company reported HKD 12.76 billion in revenue with net income of HKD 1.02 billion, reflecting an 8% net profit margin. Operating cash flow of HKD 1.12 billion demonstrates solid cash generation from core operations. The absence of capital expenditures suggests a capital-light business model focused on service delivery rather than asset-intensive investments, supporting operational efficiency in the property management sector.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.094 indicates moderate earnings power relative to the share count. The company's ability to generate positive operating cash flow exceeding net income suggests quality earnings conversion. The capital-light nature of the business model, evidenced by zero capital expenditures, points to high capital efficiency in converting revenue into cash flows without significant reinvestment requirements.

Balance Sheet And Financial Health

The balance sheet shows strong liquidity with HKD 2.70 billion in cash and equivalents against minimal total debt of HKD 95.1 million, indicating a robust financial position. The substantial cash reserves relative to debt obligations provide financial flexibility and stability. This conservative debt profile positions the company well to navigate market uncertainties in China's property sector.

Growth Trends And Dividend Policy

No dividend payments were made during the period, suggesting capital retention for operational needs or strategic purposes. The company's growth trajectory appears focused on maintaining its existing property portfolio and service offerings rather than aggressive expansion, reflecting the challenging environment in China's real estate market and the parent company's financial difficulties.

Valuation And Market Expectations

With a market capitalization of HKD 11.78 billion, the company trades at approximately 0.9 times revenue and 11.5 times earnings. The beta of 0.86 indicates slightly less volatility than the broader market, reflecting investor perception of defensive characteristics in property management services despite sector headwinds in Chinese real estate.

Strategic Advantages And Outlook

The company benefits from its established scale and diversified service offerings across multiple property types. However, its outlook remains closely tied to the recovery of China's property market and the resolution of its parent company's financial challenges. The strong balance sheet provides a buffer, but sector-wide pressures and regulatory environment create significant uncertainty for future growth prospects.

Sources

Company annual reportHong Kong Stock Exchange filingsFinancial data providers

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