investorscraft@gmail.com

Intrinsic ValueShanxi Hi-speed Group Co., Ltd. (000755.SZ)

Previous Close$5.33
Intrinsic Value
Upside potential
Previous Close
$5.33

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

Shanxi Hi-speed Group Co., Ltd. operates as a critical infrastructure player in China's industrials sector, specifically within the engineering and construction domain. The company's core revenue model is built around the long-term management, operation, and maintenance of expressway assets, including highways, bridges, and tunnels. This generates stable, toll-based cash flows, supplemented by revenue from related consulting services. As a provincially focused entity based in Taiyuan, the company holds a strategic position in developing and managing transportation networks vital to regional economic activity. Its recent rebranding from Shanxi Road & Bridge Co., Ltd. in April 2024 underscores a strategic emphasis on its high-speed infrastructure portfolio. The firm's market position is inherently linked to regional economic development plans and traffic volume growth, operating within a capital-intensive industry characterized by high barriers to entry due to significant initial investment requirements and regulatory oversight.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 1.61 billion. It demonstrated strong profitability with net income of CNY 466 million, translating to a robust net margin of around 29%. Operational efficiency is highlighted by substantial operating cash flow of CNY 1.26 billion, which significantly exceeds capital expenditures, indicating healthy cash generation from its core toll-road operations after accounting for maintenance and upgrade costs.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power, as evidenced by diluted earnings per share of CNY 0.32. The significant positive operating cash flow, which is nearly three times the net income, suggests high-quality earnings that are fully cash-backed. This strong cash conversion capability is crucial for servicing debt and funding future investments in its capital-intensive infrastructure assets, supporting sustainable long-term operations.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 1.10 billion against total debt of CNY 6.15 billion, indicating a leveraged capital structure typical for infrastructure operators. The company's financial health is supported by its stable, utility-like cash flows, which are essential for managing its debt obligations. The relationship between operating cash flow and total debt will be a key metric for assessing ongoing financial flexibility.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly approach through a dividend per share of CNY 0.20. The dividend payout appears sustainable given the strong net income and operating cash flow. Future growth is likely tied to regional economic expansion, potential acquisitions of new toll road concessions, and organic increases in traffic volume on its existing network of expressways.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.16 billion, the market valuation reflects the company's status as a regional infrastructure asset. A beta of 0.76 suggests the stock is less volatile than the broader market, which is consistent with the defensive characteristics of toll-road operators whose revenues are often perceived as relatively stable and predictable.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its portfolio of essential transportation infrastructure assets, which benefit from regional monopolies and generate predictable long-term cash flows. The outlook is intrinsically linked to Shanxi province's economic health and infrastructure spending. Challenges may include managing debt levels and adapting to evolving transportation trends, while opportunities could arise from further regional development and potential government support for infrastructure upgrades.

Sources

Company FilingsShenzhen Stock Exchange

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