investorscraft@gmail.com

Intrinsic ValueChina Zhonghua Geotechnical Engineering Group Co., Ltd. (002542.SZ)

Previous Close$3.41
Intrinsic Value
Upside potential
Previous Close
$3.41

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 Zhonghua Geotechnical Engineering Group operates as a diversified engineering and construction firm with four core business segments: geotechnical engineering, municipal engineering, airport/general aviation engineering, and cultural tourism investment. The company's revenue model is project-based, deriving income from engineering survey, design consultation, construction, monitoring, and testing services across infrastructure development projects. Within China's competitive industrials sector, the company occupies a specialized niche in geotechnical engineering—encompassing foundation pit support, underground diaphragm walls, and shield tunnel construction—while also undertaking municipal projects like roads and bridges. Its strategic expansion into general aviation engineering (airport planning, design, and maintenance) and cultural tourism town development reflects a diversification approach to capture synergies across infrastructure and tourism-driven urbanization trends. The firm's market positioning leverages its technical expertise in underground engineering and its ability to secure contracts for large-scale public works, though it operates in a fragmented market with significant regional competition. This multi-pronged strategy aims to balance cyclical engineering contracts with longer-term investment projects, yet exposes the company to execution risks and capital intensity inherent in China's infrastructure development landscape.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.53 billion for the period but sustained a substantial net loss of CNY -1.38 billion, indicating severe profitability challenges. Despite this negative bottom line, operating cash flow remained positive at CNY 616 million, suggesting some operational cash generation capability. The significant disparity between operating cash flow and net income warrants further investigation into non-cash charges or one-time impairments affecting profitability.

Earnings Power And Capital Efficiency

With diluted EPS of -CNY 0.77, the company demonstrates weak earnings power currently. Capital expenditures were modest at CNY -22 million relative to operating cash flow, indicating limited investment in new fixed assets. The negative earnings performance raises questions about capital allocation efficiency and the return on invested capital across its diversified business segments.

Balance Sheet And Financial Health

The balance sheet shows CNY 457 million in cash against total debt of CNY 1.70 billion, creating a leveraged position that may constrain financial flexibility. The debt burden appears substantial relative to the company's market capitalization of approximately CNY 7.0 billion. This financial structure, combined with recent losses, suggests potential liquidity pressures that require careful management.

Growth Trends And Dividend Policy

No dividend was distributed during the period, consistent with the company's loss-making position and likely prioritizing capital preservation. The current financial performance indicates contraction rather than growth, with the significant net loss overshadowing revenue generation. Future growth prospects depend on improving project execution and cost management across its engineering and development portfolios.

Valuation And Market Expectations

The market capitalization of approximately CNY 7.0 billion reflects investor expectations for a recovery from current challenges. The negative beta of -0.077 suggests the stock has exhibited low correlation with broader market movements, potentially indicating unique company-specific factors driving valuation. The valuation appears to incorporate expectations for operational turnaround and potential government infrastructure stimulus benefits.

Strategic Advantages And Outlook

The company's strategic advantages include its specialized geotechnical engineering expertise and diversified service offerings across infrastructure sectors. However, the outlook is challenged by current profitability issues and leveraged balance sheet. Success will depend on improving project margins, managing debt levels, and effectively executing its strategy across engineering, aviation, and cultural tourism segments in China's evolving infrastructure market.

Sources

Company filingsShenzhen 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