investorscraft@gmail.com

Intrinsic ValueSino-Ocean Service Holding Limited (6677.HK)

Previous CloseHK$0.44
Intrinsic Value
Upside potential
Previous Close
HK$0.44

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

Sino-Ocean Service Holding Limited operates as a comprehensive property management service provider in China, primarily generating revenue through long-term contracts for security, cleaning, landscaping, and maintenance services across a diverse portfolio. Its core business model is built on managing residential complexes, commercial properties like office buildings and shopping malls, and public facilities including hospitals and schools, creating a stable, recurring income stream from management fees. The company enhances its revenue through value-added services such as pre-delivery consultancy for property developers, engineering services, and community-focused offerings including carpark management, retail sales, home maintenance, and property brokerage, effectively monetizing its resident base. Positioned within the competitive Chinese real estate services sector, the company leverages its affiliation with its parent developer, Shine Wind Development, to secure projects, though it also operates independently, aiming to capture market share through service quality and integrated community solutions.

Revenue Profitability And Efficiency

The company reported revenue of HKD 2.84 billion for the period, demonstrating its operational scale in property management. However, net income was significantly lower at HKD 28.9 million, indicating thin margins and potential cost pressures within the competitive sector. Operating cash flow of HKD 115.6 million suggests the core business generates cash, though profitability efficiency remains a key area for monitoring.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.0244, reflecting modest earnings power relative to its market presence. The positive operating cash flow, which substantially exceeded capital expenditures of HKD -6.6 million, indicates the capital-light nature of its service model and an ability to fund operations internally without significant reinvestment needs.

Balance Sheet And Financial Health

The balance sheet appears conservatively leveraged, with a substantial cash position of HKD 761.1 million dwarfing its minimal total debt of HKD 5.6 million. This strong liquidity profile and low debt burden provide significant financial flexibility and resilience against sector-specific or macroeconomic headwinds, indicating a very healthy financial position.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder returns policy, distributing a dividend of HKD 0.03 per share. Future growth is likely tied to the expansion of its managed property portfolio and the success of its value-added service offerings, though the broader challenges in the Chinese real estate market may present headwinds for top-line expansion.

Valuation And Market Expectations

With a market capitalization of approximately HKD 603.8 million, the market values the company at a significant discount to its annual revenue, suggesting subdued growth expectations. A beta of 1.307 indicates the stock is perceived as more volatile than the broader market, likely reflecting its sensitivity to the cyclical Chinese property sector.

Strategic Advantages And Outlook

A key strategic advantage is its affiliation with a property developer, providing a pipeline for managed properties. Its outlook is cautiously tied to the health of the Chinese real estate market; success will depend on its ability to diversify revenue streams through higher-margin value-added services and maintain cost discipline in a competitive operating environment.

Sources

Company DescriptionHong Kong Stock Exchange Filings

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