investorscraft@gmail.com

Intrinsic ValueChina West Construction Group Co., Ltd (002302.SZ)

Previous Close$6.06
Intrinsic Value
Upside potential
Previous Close
$6.06

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 West Construction Group operates as a comprehensive building materials provider with a diversified portfolio spanning cement, admixtures, commercial mortar, and sand and gravel aggregates. The company has established an integrated operational model that extends from raw material production to specialized services like transportation pumping and scientific research. Its international footprint across Algeria, Malaysia, Indonesia, and Cambodia demonstrates strategic expansion beyond its domestic Chinese market, positioning it to capitalize on infrastructure development in emerging economies. The firm maintains a technologically advanced profile through its enterprise technology centers and a post-doctoral research station, fostering innovation in ready-mixed concrete applications. This research-driven approach supports its competitive differentiation in a capital-intensive industry characterized by logistical complexities and regional demand variations. As a vertically integrated player, China West Construction leverages its production capabilities and service offerings to serve construction projects across residential, commercial, and public infrastructure sectors, navigating cyclical market conditions through geographic and product diversification.

Revenue Profitability And Efficiency

The company reported revenue of CNY 20.3 billion for the period, demonstrating substantial scale in its operations. However, it recorded a net loss of CNY 262.5 million, indicating margin pressures within the competitive construction materials sector. Operating cash flow remained positive at CNY 538.4 million, suggesting core business activities continue to generate cash despite the reported net loss. Capital expenditures of CNY 330.6 million reflect ongoing investments in maintaining and potentially expanding production capacity.

Earnings Power And Capital Efficiency

China West Construction reported negative earnings per share of CNY -0.23, reflecting the challenging profitability environment. The positive operating cash flow generation, which exceeded capital expenditures, indicates the business maintains fundamental cash-generating ability. The disparity between accounting losses and cash generation suggests non-cash charges may be impacting reported earnings, though specific drivers aren't verifiable from the provided data.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 3.5 billion against total debt of CNY 2.9 billion, resulting in a net cash position. This conservative financial structure provides resilience amid industry cyclicality. The balance sheet strength supports ongoing operations and potential strategic initiatives without immediate liquidity concerns, though the debt level requires monitoring given the current profitability challenges.

Growth Trends And Dividend Policy

Despite the net loss position, the company maintained a dividend payment of CNY 0.125 per share, indicating management's commitment to shareholder returns. The international operations suggest a growth strategy focused on geographic diversification beyond the domestic Chinese market. The capital expenditure level relative to operating cash flow indicates a balanced approach between maintaining existing operations and potential expansion initiatives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.6 billion, the market valuation reflects the company's current profitability challenges. The beta of 0.424 suggests lower volatility compared to the broader market, potentially indicating investor perception of stable, though currently unprofitable, operations. The valuation likely incorporates expectations for recovery in the construction materials cycle and international market performance.

Strategic Advantages And Outlook

The company's technological infrastructure, including multiple research centers, provides competitive advantages in product development and quality control. Its international presence offers diversification benefits against domestic market cycles. The outlook depends on recovery in construction activity across its operating regions and the company's ability to translate its research capabilities into improved operational efficiency and profitability amid competitive market conditions.

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