investorscraft@gmail.com

Intrinsic ValueGuangdong Provincial Expressway Development Co., Ltd. (000429.SZ)

Previous Close$12.19
Intrinsic Value
Upside potential
Previous Close
$12.19

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

Guangdong Provincial Expressway Development operates as a critical infrastructure entity within China's transportation sector, focusing on the development, operation, and maintenance of toll expressways and bridges in the economically vital Guangdong province. Its core revenue model is predominantly derived from toll collection on its owned and partially-owned highway assets, including the strategically important Guangfo and Fokai Expressways. The company enhances this primary income stream through a diversified portfolio of ancillary services, such as fueling stations, vehicle maintenance, and catering, which capitalize on the captive traffic flow. Operating in a regulated but essential industry, the firm benefits from its strategic positioning within one of China's most developed regional economies, ensuring consistent demand linked to commercial and passenger vehicle movement. Its market position is reinforced by its status as a subsidiary of the state-owned Guangdong Communication Group, providing operational stability and preferential access to new infrastructure projects. This established presence within a high-growth corridor underpins a defensive business model with predictable cash flows, though it remains subject to macroeconomic cycles and government toll-rate policies.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 4.57 billion, demonstrating its ability to generate substantial income from its toll operations and support services. Profitability is robust, with net income reaching CNY 1.56 billion, indicating efficient cost management relative to its revenue base. The company's operational efficiency is further highlighted by its strong operating cash flow of CNY 3.26 billion, which comfortably covers capital expenditure requirements and supports its financial obligations.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power, as evidenced by a diluted EPS of CNY 0.75. Its capital allocation strategy appears disciplined, with capital expenditures of CNY 2.04 billion directed towards maintaining and potentially expanding its infrastructure assets. The significant operating cash flow generation underscores the capital-efficient nature of its mature toll-road portfolio, providing a stable foundation for reinvestment and shareholder returns.

Balance Sheet And Financial Health

The balance sheet reflects a moderate level of leverage, with total debt standing at CNY 6.73 billion against a substantial cash and equivalents position of CNY 4.29 billion. This liquidity provides a strong buffer for meeting short-term obligations and funding ongoing operations. The company's financial health is supported by the essential nature of its assets and its stable cash flow profile, which contribute to its overall creditworthiness.

Growth Trends And Dividend Policy

Growth is intrinsically linked to regional economic activity and traffic volume trends on its expressway network. The company demonstrates a commitment to returning capital to shareholders, with a dividend per share of CNY 0.523. This dividend policy aligns with the characteristics of a utility-like infrastructure business, prioritizing stable and predictable income distribution supported by reliable cash flows from its core operations.

Valuation And Market Expectations

With a market capitalization of approximately CNY 22.08 billion, the market valuation incorporates expectations for steady, utility-like performance. A beta of -0.066 suggests the stock has exhibited low correlation with broader market movements, which is typical for defensive infrastructure assets. This valuation likely reflects investor perception of the company as a stable income-generating entity within the industrials sector, with growth tied to the long-term development of the Guangdong region.

Strategic Advantages And Outlook

The company's primary strategic advantages include its entrenched position in a key economic region, the essential nature of its infrastructure assets, and the backing of its state-owned parent company. The outlook remains stable, contingent on regional economic growth and traffic patterns. Potential challenges include regulatory changes to toll rates and the long-term need for capital investment to maintain asset quality, but its strategic positioning provides a durable operational foundation.

Sources

Company FilingsBloomberg

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