investorscraft@gmail.com

Intrinsic ValueGuangshen Railway Company Limited (0525.HK)

Previous CloseHK$2.20
Intrinsic Value
Upside potential
Previous Close
HK$2.20

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

Guangshen Railway Company Limited is a critical player in China's railroad sector, operating a diversified portfolio of passenger and freight transportation services along the strategically vital Guangzhou-Shenzhen corridor. Its core revenue model is derived from operating inter-city express trains, long-distance services, and the key Guangzhou-Hong Kong through trains, alongside comprehensive freight services including container and specialized cargo transport. The company holds a dominant market position as the primary rail operator in one of China's most economically dynamic regions, benefiting from high passenger and freight volumes. Beyond its core operations, it generates ancillary income through railway network usage fees, locomotive leasing, and onboard retail services, creating a multifaceted business structure deeply integrated with regional infrastructure. This entrenched position provides a stable, utility-like revenue base, though it is subject to regulatory oversight and economic cycles affecting transport demand in the Pearl River Delta.

Revenue Profitability And Efficiency

The company reported revenue of HKD 27.1 billion for the period, achieving a net income of HKD 1.06 billion. This translates to a net profit margin of approximately 3.9%, indicating a relatively lean operation typical of the capital-intensive railroad industry. The generation of HKD 2.71 billion in operating cash flow demonstrates solid cash conversion from its core transportation activities.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.15, reflecting the company's earnings power on its large share base. Capital expenditures of HKD -1.29 billion indicate ongoing investment in maintaining and potentially upgrading its railway assets, which is essential for operational efficiency and long-term service capacity in this fixed-asset heavy industry.

Balance Sheet And Financial Health

The balance sheet shows a conservative financial structure with total debt of HKD 2.13 billion against cash and equivalents of HKD 1.93 billion. This suggests a manageable leverage position. The company's low beta of 0.579 further indicates lower volatility relative to the market, which is characteristic of established infrastructure operators.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder returns policy, distributing a dividend per share of HKD 0.07654. Future growth is inherently linked to regional economic activity, passenger travel demand, and freight volumes along its key operational routes, as well as potential regulatory changes affecting pricing and operations.

Valuation And Market Expectations

With a market capitalization of approximately HKD 24.75 billion, the market valuation appears to reflect the company's role as a stable, regional infrastructure asset. The valuation likely incorporates expectations for steady, regulated returns rather than high growth, given the mature nature of its operations.

Strategic Advantages And Outlook

The company's strategic advantage lies in its monopoly-like position on a critical transportation artery in a high-growth economic zone. Its outlook is tied to the long-term economic development of the Greater Bay Area, though it faces potential headwinds from competition from high-speed rail and changing travel patterns. Operational efficiency and cost management remain key focus areas.

Sources

Company Annual ReportHong 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