investorscraft@gmail.com

Intrinsic ValueShenzhen Expressway Corporation Limited (0548.HK)

Previous CloseHK$7.50
Intrinsic Value
Upside potential
Previous Close
HK$7.50

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

Shenzhen Expressway Corporation Limited is a leading infrastructure operator in China, specializing in the investment, construction, and management of toll highways and urban transport projects. Its core revenue model is derived from toll collection across its portfolio of 17 highway projects, supplemented by a diversified suite of services including construction management, advertising, property development, and financial services. The company operates in a strategic sector supported by China's ongoing urbanization and infrastructure development, providing essential connectivity in the high-growth Pearl River Delta region. As a subsidiary of Shenzhen International Holdings, it benefits from strong government ties and regional expertise, positioning it as a key player in the country's transportation network. This market position is reinforced by its operational scale and the relatively inelastic demand for toll road services, which provides a stable, utility-like cash flow profile.

Revenue Profitability And Efficiency

The company generated HKD 9.25 billion in revenue for the period, demonstrating its substantial operational scale. With a net income of HKD 1.15 billion, it maintains a respectable profit margin, supported by the essential nature of its toll road services. Operating cash flow was robust at HKD 3.72 billion, significantly exceeding net income and highlighting strong cash conversion from its capital-intensive business model.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.53, reflecting the company's earnings capacity for its shareholders. The significant capital expenditures of HKD -2.06 billion indicate ongoing investments in maintaining and expanding its infrastructure assets, which is typical for a toll road operator requiring continual capital reinvestment to sustain long-term cash flows.

Balance Sheet And Financial Health

The balance sheet shows a high debt load with total debt of HKD 26.70 billion, which is characteristic of infrastructure businesses with large upfront capital requirements. This is partially offset by a solid cash position of HKD 2.91 billion. The company's beta of 0.488 suggests lower volatility than the broader market, consistent with its defensive infrastructure assets.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of HKD 0.267, providing income to investors. Growth prospects are tied to China's infrastructure development and potential expansion of its toll road portfolio, though this growth is typically measured and aligned with government development plans rather than rapid expansion.

Valuation And Market Expectations

With a market capitalization of approximately HKD 25.22 billion, the market values the company as a stable infrastructure play. The valuation reflects expectations for steady, predictable cash flows from its toll road operations rather than high growth, aligning with its defensive characteristics and essential service provision.

Strategic Advantages And Outlook

The company's strategic advantages include its entrenched position in China's key economic region, long-term concessions for toll collection, and diversified service offerings beyond pure toll operations. The outlook remains stable, supported by ongoing urbanization and the essential nature of transportation infrastructure, though subject to regulatory frameworks governing toll rates and expansion approvals.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg 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