investorscraft@gmail.com

Intrinsic ValueAnhui Expressway Company Limited (0995.HK)

Previous CloseHK$13.91
Intrinsic Value
Upside potential
Previous Close
HK$13.91

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

Anhui Expressway Company Limited operates as a critical toll road infrastructure provider in Anhui Province, China, generating revenue through toll collection from its extensive network of expressways. The company's portfolio includes strategically important routes such as the Hening Expressway, Lianhuo Expressway Anhui Section, and the Anqing Yangtze River Bridge, positioning it as a key player in regional transportation infrastructure. Its business model combines long-term concession agreements with operational efficiency, creating stable cash flows from essential transportation corridors. The company has diversified into ancillary services including pawn loan operations, though toll collection remains its core revenue driver. Operating in a regulated environment with high barriers to entry, the company benefits from its strategic geographic position in one of China's developing provinces, providing essential connectivity for economic growth and regional development.

Revenue Profitability And Efficiency

The company generated HKD 7.09 billion in revenue with net income of HKD 1.67 billion, demonstrating strong profitability margins. Operating cash flow of HKD 2.63 billion significantly exceeded net income, indicating high-quality earnings conversion. Capital expenditures of HKD 2.35 billion reflect ongoing investment in maintaining and potentially expanding its toll road infrastructure network.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 1.01 reflects solid earnings generation from the company's asset base. The substantial operating cash flow relative to net income highlights the capital-light nature of toll road operations once infrastructure is established. The company maintains efficient capital allocation toward maintaining its strategic transportation assets.

Balance Sheet And Financial Health

The company maintains a robust financial position with HKD 4.78 billion in cash and equivalents against total debt of HKD 7.88 billion. This conservative leverage ratio provides financial flexibility while supporting ongoing operations and potential expansion opportunities. The strong cash position supports both operational needs and shareholder returns.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of HKD 0.661, representing a substantial payout ratio. Growth is primarily driven by regional economic development and traffic volume increases on its existing network. The stable regulatory environment for toll road concessions supports predictable long-term cash flow generation.

Valuation And Market Expectations

With a market capitalization of approximately HKD 23.64 billion, the company trades at reasonable multiples relative to its earnings and cash flow generation. The beta of 0.588 indicates lower volatility than the broader market, reflecting the defensive characteristics of infrastructure assets and stable cash flows from essential transportation services.

Strategic Advantages And Outlook

The company benefits from strategic positioning in Anhui Province's growing transportation network with high barriers to entry. Its portfolio of critical infrastructure assets provides durable competitive advantages through long-term concession agreements. The outlook remains stable supported by regional economic development, though subject to regulatory frameworks governing toll rates and infrastructure policies in China.

Sources

Company Annual ReportHong 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