investorscraft@gmail.com

Intrinsic ValueFineland Living Services Group Limited (9978.HK)

Previous CloseHK$0.08
Intrinsic Value
Upside potential
Previous Close
HK$0.08

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

Fineland Living Services Group Limited operates as a comprehensive property service provider in China, focusing on real estate agency and professional property management. Its core revenue model is derived from transaction-based fees for agency services and recurring management fees for residential and commercial properties. The company offers an integrated suite of services, including online and offline property brokerage, property research, consultancy, and a full spectrum of management services such as cleaning, security, gardening, and maintenance. Operating within the highly competitive and cyclical Chinese real estate services sector, the company positions itself as a one-stop solution provider, extending its offerings to include value-added services for property developers, community retail, and IT software development and maintenance. This diversification aims to create multiple revenue streams and deepen client relationships in a challenging market environment, though it remains a smaller regional player headquartered in Guangzhou, subsidiary to Mansion Green Holdings Limited.

Revenue Profitability And Efficiency

The company reported revenue of HKD 369.1 million for the period. However, it experienced a significant net loss of HKD 76.9 million, indicating severe profitability challenges. Operating cash flow was positive at HKD 12.0 million, which provided some liquidity, while capital expenditures were a modest HKD 2.2 million, reflecting limited investment in new fixed assets.

Earnings Power And Capital Efficiency

Earnings power was severely impaired, with a diluted EPS of -HKD 0.19. The negative net income demonstrates a fundamental lack of profitability in the current operating environment. Capital efficiency appears low, as the company is consuming rather than generating capital from its core operations, a significant concern for sustainability.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with HKD 64.8 million in cash and equivalents, significantly outweighing its minimal total debt of HKD 994,000. This results in a robust net cash position, providing a crucial buffer against operational losses and near-term solvency risks in a difficult market.

Growth Trends And Dividend Policy

Current trends reflect a company under stress, with a net loss indicating negative growth. The dividend per share was zero, consistent with a non-profitability status. The company's strategy appears focused on preserving capital rather than shareholder returns, given the challenging conditions in the Chinese property sector.

Valuation And Market Expectations

With a market capitalization of approximately HKD 35.6 million, the market is valuing the company at a significant discount to its annual revenue, reflecting deep skepticism about its future earnings potential and the sector's outlook. The very low beta of 0.135 suggests the stock is perceived as having low correlation to broader market movements, possibly due to its illiquidity or specific distress factors.

Strategic Advantages And Outlook

The company's primary strategic advantage is its integrated service model and net cash balance sheet, providing operational flexibility. However, its outlook is heavily tied to the recovery of the Chinese real estate market. Its subsidiary status and regional focus may limit its competitive scale against larger national players, presenting significant challenges ahead.

Sources

Company DescriptionProvided Financial Data

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