investorscraft@gmail.com

Intrinsic ValueZhejiang Reclaim Construction Group Co., Ltd. (002586.SZ)

Previous Close$4.92
Intrinsic Value
Upside potential
Previous Close
$4.92

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

Zhejiang Reclaim Construction Group operates as a specialized engineering contractor focused on critical infrastructure projects within China. The company's core revenue model centers on securing and executing large-scale construction contracts, primarily in water conservancy, seawall construction, and hydro power projects. This specialization positions it within the broader industrials sector, serving both public and private sector clients who require expertise in complex, environmentally sensitive construction work. The firm has established a niche in port and waterway engineering, complemented by municipal engineering and housing construction capabilities, creating a diversified service offering within the infrastructure domain. Its long-standing presence since 1988 provides historical credibility in a competitive market, though it operates in a segment characterized by project-based revenue cycles and significant regulatory oversight. The company's strategic focus on seawall and water-related infrastructure aligns with national development priorities in coastal regions, potentially offering recurring demand from government-backed initiatives. However, its market position remains regional, centered in Zhejiang province, with the challenge of scaling operations nationally against larger state-owned competitors. The additional service line of blasting and dismantling professional contracts represents a specialized, high-margin complement to its primary construction activities, enhancing its technical service portfolio.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 2.48 billion for the period, indicating substantial project activity. However, profitability was challenged with a net loss of CNY 151 million, translating to a diluted EPS of -CNY 0.13. Operating cash flow was negative at CNY -60 million, while capital expenditures were modest at CNY -14.9 million, suggesting potential strain in converting project revenue to cash during this cycle.

Earnings Power And Capital Efficiency

Current earnings power appears constrained by the reported net loss, reflecting margin pressure in the competitive construction sector. The negative operating cash flow, exceeding capital investment requirements, indicates challenges in working capital management or timing differences in project payments. The company's ability to generate returns on its contracted project portfolio will be critical for restoring positive earnings momentum in future periods.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 1.30 billion, providing a substantial buffer against the total debt of CNY 847 million. This conservative capital structure, with cash exceeding debt obligations, offers financial flexibility despite the current operational challenges. The company maintains adequate capacity to fund ongoing projects and weather cyclical downturns in construction activity.

Growth Trends And Dividend Policy

The current financial results reflect a contraction phase with negative earnings growth. The company maintained a zero dividend policy, consistent with its loss position, prioritizing capital preservation over shareholder distributions. Future growth will depend on securing new contracts at improved margins and executing existing projects more efficiently to return to profitability.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.29 billion, the market appears to be valuing the company beyond its current earnings capacity, potentially reflecting expectations of a recovery or the value of its contract backlog. The low beta of 0.413 suggests lower volatility compared to the broader market, indicating investor perception of stable, though currently unprofitable, operations.

Strategic Advantages And Outlook

The company's long-established expertise in specialized seawall and water conservancy projects represents a strategic advantage in niche infrastructure markets. Its strong cash position provides operational stability during this challenging period. The outlook depends on improving project execution efficiency and securing contracts with better margins, while leveraging its regional expertise to capitalize on government infrastructure spending initiatives in coastal development projects.

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