investorscraft@gmail.com

Intrinsic ValueChengdu Xinzhu Road&Bridge Machinery Co.,LTD (002480.SZ)

Previous Close$6.07
Intrinsic Value
Upside potential
Previous Close
$6.07

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

Chengdu Xinzhu Road&Bridge Machinery operates as a specialized industrial manufacturer providing critical infrastructure components for China's transportation and construction sectors. The company's core business focuses on system integration products and services, with a product portfolio that includes essential bridge functional components such as bearings, expansion devices, and prestressed anchors. These products serve as fundamental elements in public transportation projects, particularly in urban rail transit systems and civil construction applications. The company has established itself as a domestic supplier within China's massive infrastructure development ecosystem, catering to the ongoing urbanization and transportation network expansion initiatives across the country. While primarily focused on the domestic market, the company maintains some export operations, though its market position appears concentrated within specific infrastructure supply chains rather than demonstrating broad industrial diversification or dominant market share characteristics typical of sector leaders.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.48 billion for the period but experienced significant financial challenges with a net loss of CNY 409 million. This substantial loss, representing negative earnings per share of CNY 0.53, indicates severe profitability pressures. Operating cash flow remained positive at CNY 98 million, though this was substantially overshadowed by aggressive capital expenditures of CNY 835 million, suggesting heavy investment in capacity or operational infrastructure despite current financial performance issues.

Earnings Power And Capital Efficiency

Current earnings power appears constrained given the substantial net loss position. The negative EPS of CNY 0.53 reflects operational challenges in translating revenue into bottom-line performance. The significant capital expenditure program, while potentially indicative of long-term strategic positioning, currently demonstrates strained capital efficiency as these investments have not yet yielded positive returns. The company's ability to generate sustainable earnings from its asset base requires careful monitoring given current financial results.

Balance Sheet And Financial Health

The balance sheet shows CNY 1.23 billion in cash against total debt of CNY 5.48 billion, indicating a leveraged financial structure. This debt-to-cash ratio suggests potential liquidity constraints, though the specific terms and maturity profile of the debt obligations would require further analysis. The company's financial health appears challenged by both operational losses and substantial leverage, necessitating careful assessment of its ability to service debt obligations while funding ongoing operations.

Growth Trends And Dividend Policy

The company maintained a zero dividend policy, consistent with its loss-making position and apparent need to conserve capital. Growth trends are difficult to assess from single-period data, though the substantial capital expenditure suggests management may be pursuing expansion or operational improvements. The current financial performance does not support shareholder returns, with resources likely directed toward stabilizing operations and addressing the significant net loss position.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.53 billion, the market appears to be valuing the company above its current revenue base despite the significant losses. The beta of 1.18 indicates moderately higher volatility than the broader market, potentially reflecting investor uncertainty about the company's turnaround prospects. Valuation metrics based on earnings are not applicable given the negative EPS, leaving investors to assess value based on revenue multiples and potential recovery scenarios.

Strategic Advantages And Outlook

The company's strategic position within China's infrastructure supply chain provides some sector exposure to ongoing development initiatives. However, the current financial performance raises questions about operational execution and competitive positioning. The outlook remains challenging given the substantial losses and leveraged balance sheet, though the company's specialization in critical infrastructure components could provide recovery potential if operational improvements are achieved and market conditions remain supportive for infrastructure investment.

Sources

Company financial reportsShenzhen Stock Exchange disclosures

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