investorscraft@gmail.com

Intrinsic ValueKong Shum Smart Management Group (Holdings) Limited (8181.HK)

Previous CloseHK$0.06
Intrinsic Value
Upside potential
Previous Close
HK$0.06

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Kong Shum Smart Management Group (Holdings) Limited operates as a diversified investment holding company with a core focus on property management services within Hong Kong's competitive real estate sector. Its revenue model is built on three distinct segments: providing essential property management and related services, generating rental income from properties investment, and offering money lending services. This strategic diversification allows the company to capture value across different facets of the real estate ecosystem, from operational service fees to financial returns on owned assets and interest income from lending activities. The company's market position is that of a smaller, established local player, having been founded in 1984, navigating a market dominated by larger conglomerates. Its operations are intrinsically linked to the health of the Hong Kong property market, making its performance sensitive to local economic conditions, real estate cycles, and interest rate environments that affect both its lending business and property valuations.

Revenue Profitability And Efficiency

The group reported substantial revenue of HKD 563.5 million, indicating a significant operational scale. However, this was overshadowed by a net loss of HKD 29.41 million, pointing to clear profitability challenges. Operational inefficiency is further evidenced by negative operating and free cash flows, suggesting costs are outpacing cash generation from core business activities.

Earnings Power And Capital Efficiency

The diluted EPS of -HKD 0.026 confirms the company's current lack of earnings power. Negative operating cash flow of HKD 20.34 million, even after accounting for modest capital expenditures, indicates the core operations are not self-funding and are consuming rather than generating capital.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 34.68 million against a manageable total debt of HKD 5.79 million, resulting in a net cash position. This provides a buffer against short-term liquidity pressures, though the consistent cash burn from operations remains a primary concern for financial health.

Growth Trends And Dividend Policy

Current financial performance does not indicate positive growth trends, with the company reporting a net loss. Reflecting this challenging position and the need to conserve cash, the company has a explicit dividend policy of distributing zero dividends per share to its shareholders.

Valuation And Market Expectations

With a market capitalization of approximately HKD 71.1 million, the market is valuing the company at a significant discount to its reported annual revenue. A negative beta of -0.369 suggests a historical price movement that is inversely correlated to the broader market, which is an unusual characteristic often associated with very small, illiquid stocks or specific situational factors.

Strategic Advantages And Outlook

The company's long operating history since 1984 provides established local presence and relationships. Its strategic advantage lies in its diversified model across property services, investment, and lending. The outlook remains cautious, contingent on improving operational efficiency to achieve profitability and effectively navigating the volatile Hong Kong real estate market.

Sources

Company DescriptionFinancial Data Provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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