investorscraft@gmail.com

Intrinsic ValueHunan Investment Group Co., Ltd. (000548.SZ)

Previous Close$5.76
Intrinsic Value
Upside potential
Previous Close
$5.76

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

Hunan Investment Group operates as a critical infrastructure developer and manager within China's industrials sector, specializing in the construction, operation, and maintenance of toll roads, bridges, and related facilities. Its core revenue model is heavily reliant on long-term concession agreements for toll collection, providing stable cash flows from essential transportation assets. The company diversifies this foundation through strategic involvement in hotel operations and real estate development, creating a hybrid business structure that leverages its regional expertise. Operating primarily in Hunan province, the company holds a strategic position in China's extensive road network development, benefiting from government-backed infrastructure initiatives. This market positioning allows it to capitalize on regional economic growth and increasing vehicular traffic, while its ancillary businesses in hospitality and property management provide additional revenue streams and asset utilization opportunities. The company's integrated approach to infrastructure management, combining construction expertise with long-term operational capabilities, distinguishes it within the competitive Chinese engineering and construction landscape.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 631 million, achieving a net income of CNY 81.4 million, which indicates a net profit margin of approximately 12.9%. The generation of CNY 108 million in operating cash flow significantly exceeded capital expenditures of CNY 7.4 million, demonstrating strong cash conversion from its asset-heavy operations. This efficiency is characteristic of mature infrastructure assets with relatively stable operational costs.

Earnings Power And Capital Efficiency

The company delivered diluted earnings per share of CNY 0.16, reflecting its earnings capacity relative to its equity base. The substantial cash position of CNY 802 million, when compared to moderate capital expenditure requirements, suggests the potential for strategic reinvestment or shareholder returns. The business model demonstrates capital efficiency through its ability to generate consistent returns from long-lived infrastructure assets with limited ongoing investment needs.

Balance Sheet And Financial Health

Hunan Investment maintains a robust balance sheet with cash and equivalents of CNY 802 million significantly outweighing total debt of CNY 147.6 million, indicating minimal leverage and strong liquidity. This conservative financial structure provides considerable flexibility to withstand economic cycles and pursue selective growth opportunities without relying heavily on external financing. The company's financial health appears solid, with ample capacity to meet its obligations.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns through a dividend per share of CNY 0.05, representing a payout ratio of approximately 31% based on current EPS. While specific growth rates are not provided, the business model suggests growth is tied to regional infrastructure development and potential traffic volume increases on its toll road assets. The dividend policy appears sustainable given the company's strong cash flow generation and conservative balance sheet.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.72 billion, the company trades at a price-to-earnings ratio of around 16.7x based on current earnings. The beta of 0.66 indicates lower volatility compared to the broader market, which is consistent with infrastructure businesses offering stable, predictable cash flows. This valuation reflects market expectations for steady, utility-like returns rather than aggressive growth.

Strategic Advantages And Outlook

The company's strategic advantages lie in its entrenched position in regional infrastructure, benefiting from barriers to entry and long-term concession agreements. The outlook is tied to China's continued infrastructure investment and regional economic development. Its strong balance sheet provides a cushion against economic volatility and positions it to capitalize on strategic opportunities that may arise in its core markets or adjacent sectors.

Sources

Company DescriptionFinancial Metrics Provided

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