investorscraft@gmail.com

Intrinsic ValueModern Living Investments Holdings Limited (8426.HK)

Previous CloseHK$0.31
Intrinsic Value
Upside potential
Previous Close
HK$0.31

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company DescriptionFinancial Data Provided

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