investorscraft@gmail.com

Intrinsic ValueChina Merchants Expressway Network & Technology Holdings Co.,Ltd. (001965.SZ)

Previous Close$9.38
Intrinsic Value
Upside potential
Previous Close
$9.38

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

China Merchants Expressway Network & Technology Holdings operates as a critical infrastructure player in China's transportation sector, managing a diversified portfolio of toll roads including the strategically important Beijing-Tianjin-Tangshan Expressway and Yongtaiwen Expressway. The company generates revenue primarily through toll collection from its extensive highway network while expanding into complementary technology segments including intelligent transportation systems and traffic ecology solutions. As a subsidiary of the state-owned China Merchants Group, the company benefits from stable government partnerships and preferential access to new infrastructure projects, positioning it as a key operator in China's national expressway network. The integration of technology services represents a strategic diversification beyond traditional toll operations, creating additional revenue streams through traffic management solutions and digital infrastructure services. This dual focus on physical infrastructure ownership and technological innovation provides competitive advantages in operational efficiency and long-term growth potential within China's rapidly developing transportation ecosystem.

Revenue Profitability And Efficiency

The company demonstrated strong financial performance with revenue of CNY 12.7 billion and net income of CNY 5.3 billion, reflecting robust operational efficiency in its toll road portfolio. The substantial net income margin of approximately 42% indicates effective cost management and pricing power within its concession-based business model. Operating cash flow of CNY 7.1 billion significantly exceeded capital expenditures, providing ample liquidity for debt service and strategic investments.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.76 and substantial operating cash flow generation, the company exhibits strong earnings power from its infrastructure assets. The significant gap between operating cash flow and capital expenditures highlights the capital-efficient nature of mature toll road operations, where maintenance capex requirements are substantially lower than cash generation capacity. This creates consistent free cash flow for shareholder returns and strategic initiatives.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with CNY 9.2 billion in cash against total debt of CNY 50.4 billion, reflecting the capital-intensive nature of infrastructure investments. The debt level is typical for toll road operators financing long-term assets, with cash flow generation providing adequate coverage for debt obligations. The balance sheet structure supports ongoing operations while allowing for selective expansion opportunities.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.417, representing a payout ratio of approximately 55% based on diluted EPS. This balanced capital allocation strategy supports both income distribution to investors and retained earnings for strategic growth initiatives. The stable cash flow profile of toll road operations provides predictable dividend sustainability while allowing for selective expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 68.5 billion, the company trades at a P/E ratio of around 13 based on current earnings. The exceptionally low beta of 0.033 reflects the defensive characteristics of infrastructure assets and market perception of stable, predictable cash flows. This valuation suggests investors price the company as a utility-like investment with moderate growth expectations.

Strategic Advantages And Outlook

The company's strategic position as part of China Merchants Group provides significant advantages in securing new concessions and navigating regulatory environments. The dual focus on traditional toll operations and emerging technology services creates diversification benefits and growth opportunities. The outlook remains stable given the essential nature of transportation infrastructure, though dependent on economic conditions affecting traffic volumes and regulatory frameworks governing toll rates.

Sources

Company filingsMarket data

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