investorscraft@gmail.com

Intrinsic ValueChengdu Road & Bridge Engineering CO.,LTD (002628.SZ)

Previous Close$4.65
Intrinsic Value
Upside potential
Previous Close
$4.65

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 Road & Bridge Engineering CO.,LTD operates as a specialized engineering and construction firm focused on critical infrastructure development within China and select international markets. The company's core revenue model is project-based, deriving income from the comprehensive execution of highway, bridge, tunnel, and municipal construction contracts. Its service portfolio extends beyond pure construction to include mechanical and electrical engineering, pavement work, and the installation of transportation facilities, providing integrated solutions for public and private sector clients. Operating in the highly competitive and cyclical Industrials sector, the company navigates a market driven by government infrastructure spending, urbanization trends, and regional development initiatives. Its positioning is that of a regional player headquartered in Chengdu, leveraging local expertise and relationships to secure contracts, while facing intense competition from larger state-owned enterprises that dominate major national projects. The firm's involvement in project construction management services indicates a strategic move towards higher-margin advisory roles, though its scale remains modest compared to industry giants.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 810.5 million, which was overshadowed by a net loss of CNY 92.2 million. This negative profitability, reflected in a diluted EPS of -CNY 0.12, indicates significant operational challenges or cost pressures during the period. The company's operational efficiency was further strained, as evidenced by negative operating cash flow of CNY 34.6 million, suggesting that cash generated from core business activities was insufficient to cover expenses.

Earnings Power And Capital Efficiency

The company's earnings power was severely constrained in the latest period, with the net loss demonstrating an inability to translate top-line revenue into bottom-line profitability. Capital expenditures were minimal at CNY 3.8 million, indicating a low level of investment in maintaining or expanding the asset base. The negative operating cash flow raises questions about the sustainability of operations without external financing, highlighting inefficiencies in working capital management or unfavorable project terms.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 102.5 million against a substantial total debt burden of CNY 1.33 billion. This significant debt load relative to its cash reserves and market capitalization indicates a leveraged financial structure. The high level of indebtedness could constrain financial flexibility and increase vulnerability to rising interest rates or project delays, presenting notable solvency and liquidity risks that require careful management.

Growth Trends And Dividend Policy

The current financial results reflect a period of contraction rather than growth, with the company reporting a net loss. In line with this unprofitable performance and likely to conserve cash, the company maintained a dividend per share of zero. The trend suggests a focus on stabilizing operations and managing its debt obligations rather than pursuing aggressive expansion or returning capital to shareholders in the near term.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.84 billion, the market valuation appears to incorporate factors beyond the recent negative earnings, possibly reflecting the company's project backlog, asset base, or potential for a turnaround. The beta of 0.37 suggests the stock has historically been less volatile than the broader market, which may indicate investor perception of it as a defensive or value-oriented holding within the cyclical construction sector, despite its current challenges.

Strategic Advantages And Outlook

The company's strategic advantages lie in its long-established presence since 1988 and its specialized expertise in regional infrastructure projects. The outlook is cautious, contingent on its ability to improve project margins, secure profitable new contracts, and effectively manage its high debt load. Success will depend on navigating China's infrastructure investment cycles and potentially leveraging its international operations for diversification, but the immediate priority is likely achieving operational breakeven and strengthening its financial foundation.

Sources

Company Financial 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