Subscribe

Shimao Services Holdings Limited (SHMSF)

USD0.06 +0.00 (+0.00%)
CN OTC Real Estate Real Estate - Services
Address Shanghai Shimao Tower 200122
Shanghai, CN
CEO Sai Tan Hui
IPO 2022-09-28
ISIN KYG8104A1085

Explore sections of this company profile

Also trades on Hong Kong Stock Exchange · 0873.HK (HKD) Other OTC · SHMSF (USD)
Description

Shimao Services Holdings Limited (SHMSF) is an investment holding company headquartered in Shanghai, People's Republic of China, founded in 2005. As a subsidiary of Best Cosmos Limited, its core business involves providing property management and various community living services across China. The company's operations are divided into two main segments: Property Management and Related Services, and City Services. In its Property Management division, Shimao Services delivers a full spectrum of services, including security, cleaning, landscaping and gardening, as well as repair and maintenance. These services cater to a broad range of clients, such as construction companies, gardening enterprises, and other property management firms. Its community-focused value-added services are diverse, covering the management of community assets, operation of carpark facilities, campus-related added value, and retail services. Additionally, the company sells both hardware and software products, and offers comprehensive home decoration services. These include managing the supply chain for decoration materials and providing marketing and promotional support to property owners, developers, technology companies, and other property management groups. Furthermore, Shimao Services provides specific value-added services for property developers, which include managing display units and sales venues, offering preliminary planning and design consultation, and overseeing repair and maintenance. The City Services segment is responsible for essential urban functions like sanitation, general cleaning, and the treatment of sewage and waste. Beyond these primary areas, the company is also engaged in a variety of other businesses, including real estate agency work, wholesale and retail trading, construction and decoration projects, educational services, enterprise management consulting, household management, engineering construction, and hotel management.

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
USD0.06 +0.00 (+0.00%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
75
Beta
1.64
Float Shares
1.07B
Free Float %
43.3%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.00% +0.00% +0.00% +0.00% +0.00% +0.00% -53.70% -62.34% -75.00% -75.00% -75.00%
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

Analyst Consensus (1 ratings, all time) Buy
Price Targets & DCF
Current price
0.06
DCF (Unlevered) 0.23 +304.7%
DCF (Levered) 0.18 +216.9%

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.

Quality scores
Altman Z-Score
1.87
Grey zone
Piotroski F-Score
5 / 9
Average
MOAT Score
2 / 10
No MOAT
Operational MOAT
✗ Below peers
  • Revenue growth Real Estate - Services: +11.2%
    -2.8% Q4'25: +104.1% (vs Q4'23)
  • EPS growth Real Estate - Services: +25.9%
    +136.9% Q4'25: -19.9% (vs Q4'23)
  • FCF margin FCF growth · Real Estate - Services: +32.2%
    +4.8% Q4'25: -9.7% (vs Q4'23)
  • EBIT margin Real Estate - Services: +23.7%
    +2.4% Q4'25: +2.7% (vs Q4'23)
  • ROIC Real Estate - Services: +4.3%
    +2.8% Q4'25: +6.7% (vs Q4'23)
  • Share dilution Real Estate - Services: +0.0%
    +0.5% Q4'25: -1.7% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Real Estate - Services: 1.88×
    0.06× Q4'25: 0.03× (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 (1.67) × ERP
WACC = 97% × Ke + 3% × Kd (4.9%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 0.23 Current price: 0.06
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 2020
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.
Revenue
5.03B
est: 4.79B (+5.0%)
8.34B
est: 9.39B (-11.1%)
8.64B
est: 8.59B (+0.5%)
8.20B
est: 9.16B (-10.4%)
7.90B
est: 8.20B (-3.7%)
7.68B
est: 7.25B (+5.9%)
8.03B
8.03B – 8.03B
+10.8% YoY
8.28B
8.28B – 8.28B
+3.2% YoY
8.52B
8.52B – 8.52B
+2.9% YoY
EBITDA
975.90M
est: 436.41M (+123.6%)
1.50B
est: 856.18M (+75.4%)
-393.09M
est: 783.51M (-150.2%)
826.15M
est: 835.08M (-1.1%)
210.13M
est: 534.02M (-60.7%)
489.26M
est: 471.76M (+3.7%)
522.49M
522.49M – 522.49M
+10.8% YoY
539.23M
539.23M – 539.23M
+3.2% YoY
554.66M
554.66M – 554.66M
+2.9% YoY
EBIT
904.78M
est: 282.68M (+220.1%)
1.36B
est: 554.59M (+145.5%)
-742.42M
est: 507.52M (-246.3%)
433.78M
est: 540.92M (-19.8%)
-116.87M
est: 228.85M (-151.1%)
185.65M
est: 202.18M (-8.2%)
223.91M
223.91M – 223.91M
+10.8% YoY
231.09M
231.09M – 231.09M
+3.2% YoY
237.70M
237.70M – 237.70M
+2.9% YoY
Net Income
692.95M
est: 751.49M (-7.8%)
1.11B
est: 1.23B (-9.9%)
-927.12M
est: 334.80M (-376.9%)
273.25M
est: 406.39M (-32.8%)
-272.36M
est: 228.51M (-219.2%)
100.63M
est: 148.04M (-32.0%)
330.86M
330.86M – 330.86M
+123.5% YoY
369.02M
369.02M – 369.02M
+11.5% YoY
356.31M
356.31M – 356.31M
-3.4% YoY
SGA
614.78M
est: 639.29M (-3.8%)
873.33M
est: 1.25B (-30.4%)
1.59B
est: 1.15B (+38.5%)
1.13B
est: 1.22B (-7.9%)
943.75M
est: 1.17B (-19.2%)
1.28B
est: 1.03B (+23.7%)
1.14B
1.14B – 1.14B
+10.8% YoY
1.18B
1.18B – 1.18B
+3.2% YoY
1.21B
1.21B – 1.21B
+2.9% YoY
EPS
0.34
est: 0.31 (+11.2%)
0.46
est: 0.50 (-8.3%)
-0.38
est: 0.14 (-378.8%)
0.11
est: 0.17 (-33.5%)
-0.11
est: 0.09 (-218.8%)
0.04
est: 0.06 (-32.3%)
0.13
0.13 – 0.13
+123.5% YoY
0.15
0.15 – 0.15
+11.5% YoY
0.14
0.14 – 0.14
-3.4% YoY

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
981.71M
OE per share TTM
0.40
Owner's Yield
691.07%
Maintenance CapEx ratio
69.95%
Maint CapEx / Avg PPE
6.7%

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
5.2K
Shares Outstanding
2.47B

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
Liang Shao President & Executive Director 201.3K male
Dongliang Pan Chief Financial Officer male
Ka Yan Chan Company Secretary female
Sai Tan Hui Executive Chairman 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 history

Earnings history

Earnings reports

Stock splits