investorscraft@gmail.com

Intrinsic ValueZhejiang Construction Investment Group Co.,Ltd (002761.SZ)

Previous Close$8.63
Intrinsic Value
Upside potential
Previous Close
$8.63

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 Construction Investment Group operates as a comprehensive construction engineering enterprise specializing in municipal infrastructure development. The company generates revenue through a diversified portfolio of construction services including highway engineering, water conservancy projects, architectural decoration, and urban rail transit development. Founded in 1949 and headquartered in Hangzhou, the firm has established itself as a regional leader in China's industrials sector, leveraging its long-standing presence to secure major infrastructure contracts. Its business model combines traditional construction engineering with specialized machinery equipment leasing services, creating multiple revenue streams while maintaining operational flexibility. The company's market position benefits from China's continued urbanization and infrastructure investment, positioning it to capitalize on government-led development initiatives across Zhejiang province and neighboring regions. This established presence in municipal infrastructure provides a stable foundation amid competitive market conditions, though the company operates in a sector characterized by tight margins and significant project-based risks.

Revenue Profitability And Efficiency

The company reported substantial revenue of CNY 80.4 billion for the period, demonstrating significant scale in the competitive construction sector. However, net income of CNY 193.6 million indicates relatively thin profit margins, which is characteristic of the capital-intensive engineering industry. Operating cash flow of CNY 2.9 billion suggests reasonable operational efficiency, though capital expenditures of CNY 941.7 million reflect ongoing investment requirements for maintaining equipment and bidding on new projects in this demanding sector.

Earnings Power And Capital Efficiency

Diluted earnings per share of CNY 0.18 reflects the company's current earnings capacity relative to its capital structure. The substantial gap between revenue and net income highlights the challenging margin environment in infrastructure construction. The positive operating cash flow generation provides fundamental support for ongoing operations, though capital efficiency metrics would benefit from improved profitability conversion from the company's significant revenue base.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with cash and equivalents of CNY 10.1 billion, providing operational flexibility. Total debt of CNY 22.9 billion indicates significant leverage, which is typical for construction firms requiring substantial working capital for project financing. The balance between cash reserves and debt obligations will be critical for managing the cyclical nature of infrastructure development projects and their associated funding requirements.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy evidenced by a dividend per share of CNY 0.05. As an established player in China's infrastructure sector, growth prospects are tied to regional development policies and government infrastructure spending. The company's long operating history since 1949 provides institutional stability, though future expansion will depend on securing new major contracts in an increasingly competitive market environment.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.5 billion, the company trades at a significant discount to its annual revenue, reflecting market concerns about profitability in the construction sector. The low beta of 0.276 suggests relatively stable trading patterns compared to broader market indices, potentially indicating investor perception of the company as a defensive holding within the industrials sector, though with limited growth expectations.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its established presence in Zhejiang's construction market and diversified service offerings across multiple infrastructure segments. Its long operating history provides relationship advantages in securing regional contracts. The outlook remains contingent on China's infrastructure investment cycle and the company's ability to improve profitability through operational efficiencies and selective project bidding in a competitive landscape characterized by tight margins.

Sources

Company filingsMarket 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