investorscraft@gmail.com

Intrinsic ValueShandong Hi-Speed Road and Bridge Group Co., Ltd. (000498.SZ)

Previous Close$6.33
Intrinsic Value
Upside potential
Previous Close
$6.33

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

Shandong Hi-Speed Road and Bridge Group operates as a comprehensive infrastructure construction specialist within China's industrials sector, focusing primarily on transportation infrastructure. The company generates revenue through engineering, procurement, and construction (EPC) contracts for major projects including highways, bridges, tunnels, and municipal public works. Its service portfolio extends to specialized areas such as water conservancy, railway construction, and steel structure engineering, serving both domestic and international markets. As a subsidiary of the state-owned Shandong Hi-speed Group, the company benefits from established relationships and a strong regional presence in Shandong province, a key economic zone. This positioning allows it to secure large-scale public infrastructure projects, which form the backbone of its business model. The company's long operating history since 1948 provides it with deep technical expertise and project management capabilities essential for executing complex civil engineering works. Its market position is reinforced by China's continued investment in transportation networks, though it operates in a competitive landscape with other large state-owned enterprises.

Revenue Profitability And Efficiency

The company reported substantial revenue of CNY 71.3 billion for the period, demonstrating its scale in the infrastructure sector. Net income reached CNY 2.32 billion, translating to a net margin of approximately 3.3%, which is characteristic of the capital-intensive construction industry. However, operating cash flow was negative at CNY -5.14 billion, indicating potential working capital pressures from project advances and receivables typical in long-cycle construction contracts.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.94, reflecting the company's earnings capacity relative to its 1.89 billion shares outstanding. The negative operating cash flow relative to positive net income suggests a timing difference between revenue recognition and cash collection, common in progress-based accounting for construction firms. Capital expenditures were modest at CNY -111 million, indicating the company's asset-light approach relative to its revenue scale.

Balance Sheet And Financial Health

The balance sheet shows CNY 7.11 billion in cash and equivalents against total debt of CNY 32.84 billion, indicating significant leverage common in construction companies that finance large projects. The debt load reflects the capital-intensive nature of infrastructure development, though the company's state-owned enterprise status provides implicit support for its financing needs. The balance sheet structure aligns with industry norms for major contractors.

Growth Trends And Dividend Policy

The company maintained a dividend payment of CNY 0.18 per share, representing a payout ratio of approximately 19% based on diluted EPS. This balanced approach returns capital to shareholders while retaining earnings for project funding. Growth prospects are tied to China's infrastructure investment cycle and the parent company's project pipeline, though specific growth rates are not verifiable from the provided data.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.70 billion, the company trades at a significant discount to its annual revenue, reflecting market concerns about construction sector margins and leverage. The beta of 0.29 indicates lower volatility than the broader market, possibly due to its state-owned enterprise status and stable contract-based business model. The valuation multiples suggest cautious market expectations for future profitability.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its affiliation with Shandong Hi-speed Group, providing access to major infrastructure projects and stable funding channels. Its decades of specialized experience in transportation infrastructure creates barriers to entry for smaller competitors. The outlook remains dependent on Chinese government infrastructure spending priorities, particularly in transportation networks, though competitive pressures and margin compression remain ongoing challenges in the sector.

Sources

Company financial reportingStock exchange 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