investorscraft@gmail.com

Intrinsic ValueJiangsu Expressway Company Limited (0177.HK)

Previous CloseHK$10.30
Intrinsic Value
Upside potential
Previous Close
HK$10.30

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

Jiangsu Expressway Company Limited is a leading toll road operator in China's industrials sector, specifically within infrastructure operations. Its core revenue model is derived from collecting tolls on a strategic portfolio of highways and bridges, primarily located in the economically vital Jiangsu Province. This includes critical arteries like the Shanghai-Nanjing Expressway and major river crossings such as the Jiangyin Bridge, positioning it as a key facilitator of regional commerce and transportation. Beyond its primary toll operations, the company diversifies its income through ancillary services including passenger transportation, refueling, catering, and retail offerings at its facilities. It also engages in real estate development, further leveraging its land holdings adjacent to its transportation infrastructure. The company benefits from a monopolistic or near-monopolistic position on its operated routes, creating a defensive, utility-like business with high barriers to entry. Its status as a subsidiary of the state-owned JiangSu Communications Holding Co. provides a stable operational backdrop and aligns its interests with provincial development goals, cementing its entrenched market position.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 23.2 billion for the period, demonstrating strong cash generation from its toll-based operations. This translated into a healthy net income of HKD 4.95 billion, indicating efficient cost management relative to its top-line performance. The business model inherently produces high incremental margins on additional traffic flow, contributing to its overall profitability.

Earnings Power And Capital Efficiency

The firm exhibits solid earnings power, with diluted earnings per share of HKD 0.98. Operating cash flow was strong at HKD 6.32 billion, providing ample coverage for its investment needs and shareholder returns. Significant capital expenditures of HKD -10.8 billion reflect ongoing investments to maintain and potentially expand its valuable infrastructure asset base.

Balance Sheet And Financial Health

The balance sheet shows a substantial debt load of HKD 20.77 billion, which is typical for capital-intensive infrastructure businesses. This is partially offset by a cash position of HKD 864 million. The company's low beta of 0.551 suggests the market perceives its financial risk as relatively moderate, likely due to the stable, predictable nature of its cash flows.

Growth Trends And Dividend Policy

Growth is intrinsically linked to regional economic activity and vehicle traffic density on its managed roads. The company maintains a shareholder-friendly policy, evidenced by a dividend per share of HKD 0.5367, offering a yield that is attractive to income-focused investors given the stability of its underlying business.

Valuation And Market Expectations

With a market capitalization of approximately HKD 65.7 billion, the valuation reflects the market's assessment of its stable, regulated asset base and reliable income stream. The modest beta indicates expectations of lower volatility compared to the broader market, aligning with its defensive characteristics.

Strategic Advantages And Outlook

The company's strategic advantage lies in its ownership of essential transportation infrastructure in a high-growth economic region, creating a wide economic moat. The outlook remains stable, underpinned by long-term concession agreements and the continuous development of the Yangtze River Delta economic zone, ensuring sustained demand for its toll roads.

Sources

Company DescriptionProvided 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