investorscraft@gmail.com

Intrinsic ValueTimes Neighborhood Holdings Limited (9928.HK)

Previous CloseHK$0.52
Intrinsic Value
Upside potential
Previous Close
HK$0.52

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

Times Neighborhood Holdings Limited is a comprehensive property management service provider operating primarily within the People's Republic of China's real estate services sector. The company's core revenue model is built on providing essential property management services for both residential and non-residential properties, serving a diverse client base that includes property developers, owners, residents, and governmental authorities. Its service portfolio is extensive and strategically layered, encompassing fundamental property upkeep, value-added offerings like sales assistance and housing agency services, and specialized segments including elevator maintenance and intelligent engineering solutions. This multi-faceted approach allows the company to capture revenue streams across the entire property lifecycle, from pre-construction consultancy to post-occupancy community services such as group buying and housekeeping. Operating in a highly competitive and fragmented market, the company leverages its established presence, founded in 1998 and headquartered in Guangzhou, to secure contracts and build long-term client relationships. Its market position is that of an integrated solutions provider, differentiating itself from basic maintenance firms by offering a wider ecosystem of services that enhance resident experience and property value, thereby aiming to secure customer retention and drive cross-selling opportunities within its managed communities.

Revenue Profitability And Efficiency

The company generated substantial revenue of HKD 2.39 billion for the period. However, profitability was challenged, with net income of only HKD 4.7 million, indicating very thin margins. This suggests high operational costs within its service delivery model, potentially pressuring efficiency despite the significant top-line figure.

Earnings Power And Capital Efficiency

Diluted earnings per share were minimal at HKD 0.0048, reflecting weak bottom-line conversion from its revenue base. The company demonstrated solid operating cash flow generation of HKD 193.4 million, which significantly exceeded its meager net income, indicating non-cash charges affected profitability. Notably, it reported zero capital expenditures.

Balance Sheet And Financial Health

The balance sheet appears robust with a strong liquidity position, holding HKD 1.07 billion in cash and equivalents against a minimal total debt of HKD 10.1 million. This results in a substantial net cash position, providing significant financial flexibility and a very low risk profile from a solvency perspective.

Growth Trends And Dividend Policy

The company maintains a shareholder returns policy, distributing a dividend of HKD 0.039 per share. The payout represents a significant portion of its modest earnings, indicating a commitment to returning capital despite current profitability challenges. Future growth is likely tied to the broader Chinese real estate market's health.

Valuation And Market Expectations

With a market capitalization of approximately HKD 550 million, the stock trades at a low multiple to its annual revenue, suggesting the market has priced in the current profitability challenges. The elevated beta of 1.565 indicates higher volatility and sensitivity to market movements compared to the broader index.

Strategic Advantages And Outlook

Its key advantages include a diversified service ecosystem and a strong, liquid balance sheet. The outlook is cautiously tied to the recovery of the Chinese property sector and the company's ability to improve operational efficiency and profit margins on its existing revenue base in a competitive environment.

Sources

Company DescriptionPublic Financial 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