investorscraft@gmail.com

Intrinsic ValueZhejiang Expressway Co., Ltd. (0576.HK)

Previous CloseHK$7.37
Intrinsic Value
Upside potential
Previous Close
HK$7.37

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

Zhejiang Expressway Co., Ltd. is a strategically important infrastructure operator in China, generating revenue primarily through the ownership, operation, and maintenance of high-grade toll roads within the prosperous Zhejiang province. Its core toll operation segment provides a stable, cash-generative business model based on collecting user fees, supported by ancillary services like vehicle towing and emergency rescue. The company diversifies its income streams through a significant securities operation segment, offering a full suite of financial services including brokerage and asset management, which leverages its strong regional presence and state-backed ownership. As a subsidiary of Zhejiang Communications Investment Group, it holds a dominant and entrenched market position in a critical transportation corridor, benefiting from predictable demand linked to regional economic activity and providing essential public infrastructure.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 18.1 billion for the period, demonstrating strong cash generation from its core toll operations. A high net income of HKD 5.5 billion reflects efficient cost management and a profitable business model, translating to a healthy net margin. Operating cash flow of HKD 9.1 billion significantly exceeds capital expenditures, highlighting excellent operational efficiency and the capital-light nature of managing existing road assets.

Earnings Power And Capital Efficiency

Diluted earnings per share of HKD 0.91 indicates solid earnings power for shareholders. The substantial operating cash flow provides strong internal funding for both maintenance capex and strategic investments. The company's capital efficiency is further evidenced by its ability to fund a meaningful dividend while maintaining a strong liquidity position, supported by its cash-generative toll road portfolio.

Balance Sheet And Financial Health

The balance sheet shows significant cash and equivalents of HKD 20.9 billion, providing a substantial liquidity buffer. However, total debt is elevated at HKD 78.8 billion, which is typical for capital-intensive infrastructure businesses that utilize leverage for project financing. The company's low beta of 0.30 suggests the market perceives its financial risk as relatively stable, likely due to its predictable cash flows and state affiliation.

Growth Trends And Dividend Policy

Growth is tied to regional economic expansion, traffic volume increases, and potential new road acquisitions. The company has a clear shareholder returns policy, evidenced by a dividend per share of HKD 0.42. This payout is well-supported by strong and stable operating cash flows, indicating a commitment to returning capital to investors alongside any reinvestment for steady growth.

Valuation And Market Expectations

With a market capitalization of approximately HKD 43.3 billion, the market valuation reflects the company's role as a stable, income-generating utility. The low beta implies investor expectations of defensive characteristics and lower volatility compared to the broader market, pricing the stock as a reliable yield play within the infrastructure sector.

Strategic Advantages And Outlook

Key strategic advantages include its monopolistic position on key provincial routes, state-backed ownership ensuring operational stability, and a diversified revenue stream from its securities business. The outlook remains stable, driven by essential demand for transportation infrastructure in a growing economic region, though subject to regulatory policies on toll rates and broader economic conditions impacting traffic flow.

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