investorscraft@gmail.com

Intrinsic ValueXinjiang Communications Construction Group Co., Ltd. (002941.SZ)

Previous Close$16.32
Intrinsic Value
Upside potential
Previous Close
$16.32

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

Xinjiang Communications Construction Group operates as a comprehensive infrastructure specialist focused on transportation projects across Northwestern China and select international markets. The company's core revenue model derives from engineering, procurement, and construction contracts for highways, bridges, tunnels, and municipal works, supplemented by technical maintenance and consulting services. This integrated approach allows the company to capture value across the entire project lifecycle, from initial survey and design through to long-term operation and maintenance. Its strategic positioning within Xinjiang provides privileged access to regional development initiatives under China's Belt and Road framework, while selective international operations in markets like Cameroon and Mongolia offer geographic diversification. The company maintains a competitive edge through its full-service capabilities and deep regional expertise in challenging terrains, serving both public sector clients and private developers across multiple provinces.

Revenue Profitability And Efficiency

The company reported revenue of CNY 6.86 billion for the period, demonstrating its substantial project scale within the infrastructure sector. Net income reached CNY 319.7 million, translating to a net margin of approximately 4.7%, reflecting the competitive nature of construction contracting. Operating cash flow of CNY 234 million was positive, though capital expenditures of CNY -375.2 million indicate significant ongoing investment in equipment and project development, characteristic of capital-intensive infrastructure development.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.44, providing a clear measure of shareholder returns from core operations. The company generated positive operating cash flow despite substantial capital investment requirements. The gap between operating cash flow and capital expenditures suggests the business requires continuous reinvestment to maintain its project pipeline and operational capabilities, which is typical for construction firms with large-scale infrastructure projects.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 3.80 billion against total debt of CNY 5.98 billion, indicating a leveraged position common in capital-intensive infrastructure development. The substantial cash reserves provide liquidity for project working capital requirements and debt servicing. The debt level reflects the company's funding strategy for large-scale, long-duration construction projects that characterize the infrastructure sector.

Growth Trends And Dividend Policy

The company maintained a dividend per share of CNY 0.15, representing a payout ratio of approximately 34% based on diluted EPS. This balanced approach returns capital to shareholders while retaining earnings for reinvestment in growth projects. The company's operations across multiple Chinese provinces and international markets suggest a strategy of geographic diversification to drive future expansion beyond its Xinjiang base.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.74 billion, the company trades at a P/E ratio of around 33.6 based on current earnings. The exceptionally low beta of 0.076 suggests the stock demonstrates minimal correlation with broader market movements, potentially reflecting its niche regional focus and the non-cyclical nature of government-backed infrastructure spending in its core markets.

Strategic Advantages And Outlook

The company's strategic advantages include its entrenched position in Xinjiang's development ecosystem and specialized expertise in complex terrain projects. Its integrated service model provides competitive differentiation through single-point accountability. The outlook remains tied to regional infrastructure investment cycles and China's western development policies, with international operations offering supplementary growth avenues amid domestic market saturation.

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