Subscribe

Zhong Ao Home Group Limited (1538.HK)

HKD0.86 +0.01 (+1.18%)
CN HKSE Real Estate Real Estate - Services
Address Pacific Dingwang Commercial Center
Foshan, CN
CEO Jian Liu
Website gdzawy.com
IPO 2015-11-25
ISIN KYG9897C1033

Explore sections of this company profile

Description

Zhong Ao Home Group Limited functions as an investment holding company, delivering a broad spectrum of property-related services throughout the People's Republic of China. Its offerings encompass not only standard property management but also a variety of support services, including cleaning, landscaping, security, repairs, general maintenance, and personalized butler assistance. These services are provided to a diverse clientele, covering residential and non-residential buildings, commercial complexes, and government facilities, alongside specialized indoor and outdoor environmental cleaning, greening, and upkeep. The company also provides real estate brokerage services, aiding property developers and owners with the rental and sale of residential properties and retail units. Furthermore, Zhong Ao Home Group assists property developers with sales, offers landscaping design and construction, provides engineering services, and caters events. It also trades in engineering spare parts. The company was founded in 2005, with its main office located in Guangzhou, PRC, and operates as a subsidiary of Qichang International Limited.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
HKD0.86 +0.01 (+1.18%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
826.6K
Beta
0.77
Float Shares
379.24M
Free Float %
44.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.00% +0.00% +18.06% +66.67% +107.32% +117.95% +157.58% +169.84% +6.25% -38.85% -54.55%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
0.86
DCF (Unlevered) 1.39 +61.8%
DCF (Levered) 6.97 +710.8%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2024-11 Change
Strong Buy 0 0
Buy 1 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.09
Safe zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
4 / 10
Developing
Composite Rating
S-
Overall Score
5 / 5
High
DCF Score
5 / 5
High
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
4 / 5
High
P/E Score
4 / 5
High
P/Book Score
5 / 5
High
Operational MOAT
✗ Below peers
  • ✗
    Revenue growth Real Estate - Services: +11.2%
    +3.6% Q4'25: +10.6% (vs Q4'23)
  • ✓
    EPS growth Real Estate - Services: +25.9%
    +10.0% Q4'25: +43.6% (vs Q4'23)
  • ✓
    FCF margin FCF growth · Real Estate - Services: +32.2%
    +5.4% Q4'25: +18.0% (vs Q4'23)
  • ✗
    EBIT margin Real Estate - Services: +23.7%
    +9.0% Q4'25: +9.3% (vs Q4'23)
  • ✓
    ROIC Real Estate - Services: +4.3%
    +20.6% ★ Q4'25: +48.2% (vs Q4'23)
  • ✓
    Share dilution Real Estate - Services: +0.0%
    +0.0% Q4'25: +0.0% (vs Q4'23)
  • ✓
    Debt / EBITDA Net debt/EBITDA · Real Estate - Services: 1.88×
    0.23× ★ Q4'25: 0.11× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
▶ WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.73) × ERP
WACC = 93% × Ke + 7% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
—
Intrinsic value (base): 1.40 Current price: 0.86
Enterprise Value: — Equity Value: — Terminal Value: — TV as % of EV: —

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual 		Dec 2016
actual 		Dec 2017
actual 		Dec 2018
actual 		Dec 2019
actual 		Dec 2020
actual 		Dec 2021
actual 		Dec 2021
actual 		Dec 2022
actual 		Dec 2023
actual 		Dec 2024
actual 		Dec 2025
actual 		Dec 2026
1 Rev. Ana.
1 EPS Ana. 		Dec 2027
1 Rev. Ana.
1 EPS Ana. 		Dec 2028
1 Rev. Ana.
1 EPS Ana. 		Dec 2029
1 Rev. Ana.
1 EPS Ana. 		Dec 2030
1 Rev. Ana.
1 EPS Ana.
Revenue
420.16M
est: 437.77M (-4.0%)
635.15M
est: 603.33M (+5.3%)
977.55M
est: 955.92M (+2.3%)
1.02B
est: 1.07B (-4.1%)
1.52B
est: 1.17B (+30.2%)
1.75B
est: 1.75B (+0.2%)
1.87B
est: 2.22B (-15.7%)
1.87B
est: 2.22B (-15.7%)
1.70B
est: 2.50B (-31.9%)
1.71B
est: 3.41B (-49.8%)
1.78B
est: 632.65M (+181.2%)
1.84B
est: 1.02B (+81.1%)
1.02B
1.02B – 1.02B
+0.0% YoY
1.09B
1.09B – 1.09B
+7.3% YoY
1.19B
1.19B – 1.19B
+8.9% YoY
1.87B
1.87B – 1.87B
+56.9% YoY
2.45B
2.45B – 2.45B
+31.0% YoY
EBITDA
86.68M
est: 43.65M (+98.6%)
13.55M
est: 60.16M (-77.5%)
201.13M
est: 95.32M (+111.0%)
150.14M
est: 106.42M (+41.1%)
242.43M
est: 116.34M (+108.4%)
209.04M
est: 174.39M (+19.9%)
209.85M
est: 229.26M (-8.5%)
209.85M
est: 221.55M (-5.3%)
161.73M
est: 353.00M (-54.2%)
161.95M
est: 353.32M (-54.2%)
168.86M
est: 64.30M (+162.6%)
205.59M
est: 103.44M (+98.8%)
103.44M
103.44M – 103.44M
+0.0% YoY
111.04M
111.04M – 111.04M
+7.3% YoY
120.92M
120.92M – 120.92M
+8.9% YoY
189.75M
189.75M – 189.75M
+56.9% YoY
248.56M
248.56M – 248.56M
+31.0% YoY
EBIT
36.94M
est: 34.52M (+7.0%)
28.96M
est: 47.58M (-39.1%)
175.32M
est: 75.38M (+132.6%)
125.50M
est: 84.15M (+49.1%)
197.69M
est: 92.00M (+114.9%)
173.67M
est: 137.90M (+25.9%)
173.14M
est: 276.27M (-37.3%)
173.14M
est: 175.20M (-1.2%)
123.76M
est: 393.01M (-68.5%)
125.53M
est: 282.20M (-55.5%)
132.43M
est: 50.93M (+160.0%)
164.98M
est: 81.93M (+101.4%)
81.93M
81.93M – 81.93M
+0.0% YoY
87.94M
87.94M – 87.94M
+7.3% YoY
95.77M
95.77M – 95.77M
+8.9% YoY
150.28M
150.28M – 150.28M
+56.9% YoY
196.86M
196.86M – 196.86M
+31.0% YoY
Net Income
10.91M
est: 43.98M (-75.2%)
-6.38M
est: 17.52M (-136.4%)
90.55M
est: 82.43M (+9.8%)
96.09M
est: 107.48M (-10.6%)
108.57M
est: 118.98M (-8.8%)
131.51M
est: 118.21M (+11.3%)
106.28M
est: 163.18M (-34.9%)
106.28M
est: 163.18M (-34.9%)
76.91M
est: 219.29M (-64.9%)
80.05M
est: 232.83M (-65.6%)
88.90M
est: 18.38M (+383.8%)
98.19M
est: 81.21M (+20.9%)
81.21M
81.21M – 81.21M
+0.0% YoY
101.81M
101.81M – 101.81M
+25.4% YoY
112.27M
112.27M – 112.27M
+10.3% YoY
116.77M
116.77M – 116.77M
+4.0% YoY
166.21M
166.21M – 166.21M
+42.3% YoY
SGA
58.62M
est: 54.08M (+8.4%)
129.13M
est: 74.54M (+73.2%)
121.52M
est: 118.10M (+2.9%)
156.60M
est: 131.84M (+18.8%)
205.75M
est: 144.13M (+42.8%)
250.98M
est: 216.05M (+16.2%)
239.68M
est: 281.71M (-14.9%)
239.68M
est: 274.48M (-12.7%)
215.15M
est: 468.72M (-54.1%)
198.83M
est: 434.15M (-54.2%)
213.75M
est: 76.06M (+181.0%)
203.49M
est: 122.37M (+66.3%)
122.37M
122.37M – 122.37M
+0.0% YoY
131.35M
131.35M – 131.35M
+7.3% YoY
143.04M
143.04M – 143.04M
+8.9% YoY
224.47M
224.47M – 224.47M
+56.9% YoY
294.03M
294.03M – 294.03M
+31.0% YoY
EPS
0.02
est: 0.05 (-63.3%)
-0.01
est: 0.02 (-139.0%)
0.11
est: 0.10 (+14.0%)
0.12
est: 0.13 (-4.6%)
0.13
est: 0.14 (-6.6%)
0.16
est: 0.14 (+15.7%)
0.12
est: 0.19 (-37.2%)
0.12
est: 0.19 (-37.2%)
0.09
est: 0.22 (-58.3%)
0.09
est: 0.27 (-65.4%)
0.10
est: 0.02 (+365.0%)
0.11
est: 0.10 (+15.7%)
0.10
0.10 – 0.10
+0.0% YoY
0.12
0.12 – 0.12
+25.4% YoY
0.13
0.13 – 0.13
+10.3% YoY
0.14
0.14 – 0.14
+4.0% YoY
0.19
0.19 – 0.19
+42.3% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 S- 5/5 5/5 4/5 5/5 4/5 4/5 5/5
2026-05-28 S- 5/5 5/5 4/5 5/5 4/5 4/5 5/5
2026-05-27 S- 5/5 5/5 4/5 5/5 4/5 4/5 5/5
2026-05-26 S- 5/5 5/5 4/5 5/5 4/5 4/5 5/5
2026-05-22 S- 5/5 5/5 4/5 5/5 4/5 4/5 5/5
2026-05-21 S- 5/5 5/5 4/5 5/5 4/5 4/5 5/5
2026-05-20 S- 5/5 5/5 4/5 5/5 4/5 4/5 5/5
2026-05-19 S- 5/5 5/5 4/5 5/5 4/5 4/5 5/5
2026-05-18 S- 5/5 5/5 4/5 5/5 4/5 4/5 5/5
2026-05-15 S- 5/5 5/5 4/5 5/5 4/5 4/5 5/5
2026-05-14 S- 5/5 5/5 4/5 5/5 4/5 4/5 5/5
2026-05-13 S- 5/5 5/5 4/5 5/5 4/5 4/5 5/5
2026-05-12 S- 5/5 5/5 4/5 5/5 4/5 4/5 5/5
2026-05-11 S- 5/5 5/5 4/5 5/5 4/5 4/5 5/5
2026-05-08 S- 5/5 5/5 4/5 5/5 3/5 4/5 5/5
2026-05-07 S- 5/5 5/5 4/5 5/5 3/5 4/5 5/5
2026-05-06 S- 5/5 5/5 4/5 5/5 3/5 4/5 5/5
2026-05-05 S- 5/5 5/5 4/5 5/5 4/5 4/5 5/5
2026-05-04 S- 5/5 5/5 4/5 5/5 4/5 4/5 5/5
2026-04-30 S- 5/5 5/5 4/5 5/5 3/5 4/5 5/5
2026-04-29 S- 5/5 5/5 4/5 5/5 3/5 4/5 5/5
2026-04-28 S- 5/5 5/5 4/5 5/5 3/5 4/5 5/5
2026-04-27 S- 5/5 5/5 4/5 5/5 3/5 4/5 5/5
2026-04-24 A+ 5/5 5/5 4/5 5/5 2/5 4/5 5/5
2026-04-23 A+ 4/5 5/5 3/5 5/5 2/5 4/5 5/5
2026-04-22 A+ 4/5 5/5 3/5 5/5 2/5 4/5 5/5
2026-04-21 A+ 5/5 5/5 4/5 5/5 2/5 4/5 5/5
2026-04-20 A+ 5/5 5/5 4/5 5/5 2/5 4/5 5/5
2026-04-17 A+ 5/5 5/5 4/5 5/5 2/5 4/5 5/5
2026-04-16 A+ 5/5 5/5 4/5 5/5 2/5 4/5 5/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
163.83M
OE per share TTM
0.19
Owner's Yield
22.55%
Maintenance CapEx ratio
17.99%
Maint CapEx / Avg PPE
7.1%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
—
Total invested
—
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
17.6K
Shares Outstanding
854.55M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Bing Liang Vice President & Executive Director 4M male
Weimin Long Vice President & Executive Director 4M male
Jian Liu CEO, Chairman & President 2M male
Zhuo Chen Founder, Vice Chairman & Vice President 590.5K female
Lun Kei Kwong Company Secretary — male
Ming Yu ACCA FCCA FCPA Chief Financial Officer — male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits

Related companies

Largest companies in Real Estate - Services