investorscraft@gmail.com

Intrinsic ValueChina Railway Group Limited (0390.HK)

Previous CloseHK$4.51
Intrinsic Value
Upside potential
Previous Close
HK$4.51

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

China Railway Group Limited is a dominant, state-owned integrated construction conglomerate operating primarily within China. Its core business model is centered on large-scale infrastructure projects, generating revenue through engineering, procurement, and construction (EPC) contracts for railways, highways, bridges, tunnels, and metropolitan transit systems. The company operates across five synergistic segments: Infrastructure Construction, Survey and Design consulting, Engineering Equipment manufacturing, Property Development, and ancillary businesses including mining and financial services. This diversified yet integrated approach allows it to control the entire project lifecycle from initial feasibility studies and design to construction, equipment supply, and even subsequent property development on acquired land rights. Within the Chinese industrials sector, the company holds a formidable market position, directly benefiting from national strategic initiatives like the Belt and Road Initiative and domestic urbanization drives. Its state-backing provides unparalleled access to massive public infrastructure tenders, creating a significant competitive moat against smaller, private rivals. This entrenched role as a primary contractor for critical national infrastructure cements its status as a systemically important player in China's economic development.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 1.16 trillion for the period, underscoring its massive scale in infrastructure development. Net income reached HKD 27.9 billion, reflecting the typically low-margin nature of the construction industry. Operating cash flow was positive at HKD 28.1 billion, indicating an ability to convert a portion of its immense project backlog into cash, though this is heavily influenced by project progress and working capital cycles.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 1.08, demonstrating the company's earnings power spread across its large share base. Significant capital expenditures of HKD -58.0 billion highlight the capital-intensive demands of its operations, including investments in equipment manufacturing and property development segments, which are essential for executing its large-scale projects.

Balance Sheet And Financial Health

The balance sheet is characterized by substantial scale, with a high cash position of HKD 250.1 billion providing liquidity for operations. Total debt of HKD 467.1 billion is significant, which is typical for a capital-intensive contractor financing large projects. The company's low beta of 0.41 suggests the market perceives it as a relatively stable investment, likely due to its state-owned status and reliable government-backed contract flow.

Growth Trends And Dividend Policy

Growth is intrinsically linked to Chinese government infrastructure spending policies and urbanization trends. The company maintains a shareholder return policy, distributing a dividend of HKD 0.1948 per share. This indicates a commitment to returning capital to investors despite the high reinvestment needs inherent to its business model.

Valuation And Market Expectations

With a market capitalization of approximately HKD 140.0 billion, the market valuation is a fraction of the company's annual revenue, which is common for low-margin, asset-heavy industrials. This valuation reflects expectations of steady, government-supported growth rather than high-profit expansion, aligning with the company's role as a national infrastructure champion.

Strategic Advantages And Outlook

Its principal strategic advantages are its state ownership, unparalleled scale, and integrated service offering that creates significant barriers to entry. The outlook remains tied to continued state investment in domestic and international infrastructure projects, though it is subject to risks from economic cycles and changes in government fiscal policy.

Sources

Company DescriptionHong Kong Stock Exchange Filings

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