Data is not available at this time.
Modern Living Investments Holdings Limited operates as a specialized property management service provider, focusing exclusively on public housing estates within Hong Kong. Its core revenue model is derived from long-term contracts to deliver comprehensive management services, including general administration, tenancy management, financial oversight, and maintenance operations. The company occupies a distinct niche in the Hong Kong real estate services sector, insulated from the volatility of private development markets by its focus on government-subsidized housing. This specialization provides a stable, recurring revenue base through essential service contracts. Its market position is further solidified by its status as a subsidiary of the R5A Group, which may provide operational support and strategic stability. The company's deep integration within the public housing ecosystem creates significant barriers to entry for potential competitors, securing its role as a dedicated service provider in this essential community infrastructure segment.
The company generated HKD 379.1 million in revenue for the period. Profitability was modest with a net income of HKD 16.97 million, indicating a net margin of approximately 4.5%. Operating cash flow was strong at HKD 40.61 million, significantly exceeding net income and demonstrating efficient cash conversion from its service-based operations, which require minimal capital expenditures.
Diluted earnings per share stood at HKD 0.0212. The business model exhibits high capital efficiency, as evidenced by zero reported capital expenditures. This reflects the asset-light nature of its property management services, where earnings are generated primarily through operational execution rather than significant investment in property, plant, and equipment.
The balance sheet is exceptionally strong with a substantial cash position of HKD 23.84 million against minimal total debt of HKD 1.39 million. This results in a robust net cash position, indicating very low financial leverage and significant liquidity to fund operations and strategic initiatives without relying on external financing.
The company has demonstrated a shareholder-friendly capital allocation policy, distributing a dividend of HKD 0.0196 per share. This represents a high payout ratio relative to its earnings, signaling a commitment to returning capital to investors. Future growth is likely tied to the expansion and renewal of public housing management contracts in Hong Kong.
With a market capitalization of HKD 216 million, the stock trades at a price-to-earnings multiple derived from its current earnings power. A beta of 0.242 suggests the market perceives the stock as significantly less volatile than the broader market, likely due to the defensive and stable nature of its public housing-focused business model.
The company's primary strategic advantage is its specialized focus on the stable public housing sector in Hong Kong, which provides defensive, recurring revenue. Its outlook is intrinsically linked to government housing policy and contract renewals. Its strong balance sheet provides flexibility to navigate market cycles and potentially pursue selective growth opportunities within its niche.
Company DescriptionFinancial Data Provided
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |