investorscraft@gmail.com

Intrinsic ValueXinjiang Beixin Road & Bridge Group Co., Ltd (002307.SZ)

Previous Close$5.01
Intrinsic Value
Upside potential
Previous Close
$5.01

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

Xinjiang Beixin Road & Bridge Group Co., Ltd. operates as a specialized infrastructure contractor focused on the engineering and construction sector, primarily within China but with international operations. The company's core revenue model is derived from securing and executing large-scale public works contracts for road and bridge construction, which are typically awarded through government tenders. This positions the firm as a key player in regional development, particularly in its home base of Xinjiang, where it benefits from strategic infrastructure initiatives aimed at improving connectivity and economic integration. Its service portfolio encompasses the entire project lifecycle, from initial design and planning to construction and maintenance, catering to public sector clients. The company's market position is inherently tied to government infrastructure spending cycles and regional development policies, making it a barometer for public investment in transportation networks. Operating in the highly competitive industrials sector, it must navigate complex procurement processes, significant capital requirements for equipment, and tight project margins. Its established presence since 2001 provides a track record that can be advantageous in bidding for new contracts, though it faces intense competition from both state-owned and private construction enterprises.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 10.22 billion, indicating a substantial scale of operations. However, this was accompanied by a significant net loss of CNY 422.91 million and negative diluted EPS of CNY -0.35, highlighting severe profitability challenges. Operational efficiency appears strained, as evidenced by negative operating cash flow of CNY 158.99 million, suggesting cash collection from projects may be lagging behind expenses incurred.

Earnings Power And Capital Efficiency

The company's earnings power is currently under significant pressure, with the reported net loss reflecting potential issues with project cost management or competitive pricing. Capital efficiency is a critical concern, as capital expenditures of CNY 1.71 billion substantially exceeded the negative operating cash flow. This indicates heavy investment in fixed assets or project development that is not yet generating positive cash returns, placing a strain on financial resources.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 3.45 billion, which provides some short-term liquidity. However, this is overshadowed by a substantial total debt burden of CNY 35.67 billion, indicating a highly leveraged financial structure. The significant debt level relative to the company's market capitalization and negative profitability raises substantial concerns about long-term financial health and debt servicing capacity.

Growth Trends And Dividend Policy

Despite the challenging profitability, the company maintained a modest dividend payment of CNY 0.02 per share, which may signal management's commitment to shareholder returns or be a policy requirement. The growth trajectory is unclear from the provided data, as the top-line revenue figure does not reveal the trend compared to prior periods, while the bottom-line loss suggests potential contraction or margin compression in its core construction activities.

Valuation And Market Expectations

The market capitalization stands at approximately CNY 6.06 billion, which is notably below the annual revenue figure, suggesting the market is applying a significant discount. This discount likely reflects concerns over the company's losses, high debt load, and negative cash flows. The low beta of 0.303 indicates the stock has been less volatile than the broader market, potentially due to its status as a state-influenced entity or its niche regional focus.

Strategic Advantages And Outlook

The company's strategic advantage lies in its established presence in Xinjiang, a region targeted for significant infrastructure investment under China's development initiatives. Its outlook is heavily dependent on the continuation of government spending on transportation projects. The primary challenges are improving project profitability, managing its substantial debt obligations, and generating positive operational cash flow to sustain operations and investments in a competitive bidding environment.

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