investorscraft@gmail.com

Intrinsic ValueHongrun Construction Group Co., Ltd. (002062.SZ)

Previous Close$10.19
Intrinsic Value
Upside potential
Previous Close
$10.19

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

Hongrun Construction Group operates as a diversified construction and engineering enterprise with a comprehensive portfolio spanning critical infrastructure sectors across China. The company's core revenue model is built on securing and executing large-scale construction contracts for rail transit systems, municipal engineering projects, highways, bridges, and underground space development. This diversified approach mitigates sector-specific risks while leveraging synergies across complementary construction disciplines. Beyond traditional construction, Hongrun has strategically expanded into adjacent areas including real estate development, infrastructure investment through public-private partnerships, and niche segments like solar energy and international education, creating multiple revenue streams. Operating from its Shanghai headquarters, the company has established a strong regional presence in China's rapidly urbanizing markets, positioning itself as a mid-tier contractor capable of handling complex engineering challenges. The company's involvement in water environmental protection and marine engineering further demonstrates its technical capabilities in specialized infrastructure domains, catering to government-driven urbanization and environmental initiatives.

Revenue Profitability And Efficiency

For the fiscal year, Hongrun Construction reported revenue of approximately CNY 5.92 billion, achieving net income of CNY 282.9 million, translating to a net margin of 4.8%. The company generated operating cash flow of CNY 439.8 million, which comfortably covered capital expenditures of CNY 254.6 million, indicating positive free cash flow generation from its core construction operations. This cash flow performance suggests efficient working capital management in a capital-intensive industry where project timing and payment cycles can significantly impact liquidity.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with diluted earnings per share of CNY 0.26, reflecting its ability to translate construction revenue into shareholder returns. With a market capitalization of approximately CNY 11.94 billion, the company maintains a significant scale within China's competitive construction sector. The balance between operating cash flow generation and strategic capital investments indicates a disciplined approach to capital allocation, though the capital expenditure level suggests ongoing investment in equipment and project capabilities necessary for maintaining competitive positioning.

Balance Sheet And Financial Health

Hongrun maintains a robust balance sheet with cash and equivalents of CNY 3.18 billion against total debt of CNY 2.10 billion, resulting in a net cash position that provides substantial financial flexibility. This strong liquidity position supports the company's ability to fund working capital requirements for large-scale projects and withstand potential payment delays common in the construction industry. The conservative debt level relative to cash reserves indicates a low financial risk profile and capacity to pursue strategic investments or weather industry downturns.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy, evidenced by a dividend per share of CNY 0.10, representing a payout ratio of approximately 38% based on diluted EPS. This dividend distribution, combined with the company's diversified project portfolio across rail transit, municipal engineering, and environmental protection, suggests a balanced approach between returning capital to shareholders and retaining earnings for future growth initiatives in China's ongoing infrastructure development programs.

Valuation And Market Expectations

Trading with a beta of 0.41, Hongrun Construction exhibits lower volatility compared to the broader market, reflecting its positioning in essential infrastructure sectors that are less sensitive to economic cycles. The current valuation incorporates expectations for steady performance in government-backed infrastructure projects, though investor sentiment may be influenced by China's fiscal policies and infrastructure spending priorities. The company's valuation metrics will likely be assessed against its ability to maintain profitability amid competitive bidding and cost pressures.

Strategic Advantages And Outlook

Hongrun's strategic advantages stem from its diversified project expertise across multiple infrastructure segments and established presence in China's key development regions. The company's involvement in emerging areas like solar energy and international education provides potential growth vectors beyond traditional construction. The outlook remains tied to China's infrastructure investment cycle, with opportunities in urban rail transit, environmental projects, and public-private partnerships offset by challenges including margin pressure and competitive intensity in the construction sector.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

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