investorscraft@gmail.com

Intrinsic ValueXingye Wulian Service Group Co. Ltd. (9916.HK)

Previous CloseHK$0.35
Intrinsic Value
Upside potential
Previous Close
HK$0.35

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

Xingye Wulian Service Group operates as a comprehensive property management service provider in Mainland China, focusing on residential and commercial properties. The company generates revenue through three primary service segments: core property management including security, cleaning, and maintenance; value-added services such as renovation support and leasing intermediation; and property engineering involving the design and installation of security and access control systems. Operating within China's highly fragmented real estate services sector, the company has established a regional presence headquartered in Zhengzhou, serving property developers and owners with integrated solutions. Its market position is characterized by a diversified service portfolio that captures multiple revenue streams throughout the property lifecycle, from construction phase engineering to ongoing management and tenant services. The company additionally maintains hotel and catering operations, though property services remain its core focus, positioning it as a mid-tier player in China's competitive property management landscape.

Revenue Profitability And Efficiency

The company generated HKD 359.1 million in revenue with net income of HKD 45.1 million, demonstrating a net profit margin of approximately 12.5%. Operating cash flow of HKD 32.2 million indicates solid cash generation from core operations, though capital expenditures of HKD 18.9 million suggest ongoing investments in service infrastructure and technology systems to support delivery capabilities.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.11 reflects the company's earnings capacity relative to its share count. The positive operating cash flow generation, exceeding net income, indicates quality earnings with minimal non-cash adjustments. The modest capital expenditure requirements relative to operating cash flow suggest capital-efficient operations typical of service-based business models.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with HKD 223.9 million in cash and equivalents against minimal total debt of HKD 1.9 million, resulting in a net cash position. This conservative capital structure provides financial flexibility and resilience, with debt representing less than 1% of total assets based on available metrics.

Growth Trends And Dividend Policy

The company has not implemented a dividend distribution policy, retaining earnings for operational needs and potential growth initiatives. As a smaller-cap player in China's property services sector, growth prospects are tied to regional market expansion and service diversification rather than shareholder returns through dividends.

Valuation And Market Expectations

With a market capitalization of HKD 152 million, the company trades at approximately 3.4 times revenue and 3.4 times earnings, reflecting market expectations for a regional property services provider. The beta of 0.59 indicates lower volatility than the broader market, suggesting perceived stability in its business model.

Strategic Advantages And Outlook

The company's integrated service model covering property management, value-added services, and engineering provides competitive differentiation. Its strong balance sheet with net cash position offers strategic flexibility for organic growth or selective acquisitions. However, exposure to China's property market dynamics and regional concentration present both opportunities and challenges for future expansion.

Sources

Company public filingsHong Kong Stock Exchange disclosures

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