investorscraft@gmail.com

Intrinsic ValueYuexiu Transport Infrastructure Limited (1052.HK)

Previous CloseHK$4.73
Intrinsic Value
Upside potential
Previous Close
HK$4.73

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

Yuexiu Transport Infrastructure Limited operates as a specialized toll road investor and operator with a strategic portfolio of 15 expressway and bridge projects across China's key economic regions. The company generates revenue through long-term concession agreements for toll collection, providing essential transportation infrastructure in high-traffic corridors. Its core assets span Guangdong Province and other developed regions, benefiting from China's extensive highway network and growing vehicle penetration. The company maintains a defensive market position as a regulated infrastructure owner with predictable cash flows, though subject to traffic volume fluctuations and government toll rate policies. This business model provides stable returns through essential public infrastructure services with limited competition due to high barriers to entry and long-term concession rights.

Revenue Profitability And Efficiency

The company generated HKD 3.87 billion in revenue with net income of HKD 657 million, reflecting a net margin of approximately 17%. Operating cash flow of HKD 2.66 billion significantly exceeded net income, indicating strong cash conversion from toll operations. The modest capital expenditure of HKD 28 million suggests mature assets requiring limited maintenance investment, supporting high free cash flow generation.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.39 demonstrates the company's earnings capacity from its toll road portfolio. The substantial operating cash flow relative to net income highlights efficient cash generation from core operations. The business model benefits from high operating leverage once infrastructure is developed, with incremental revenue largely flowing to profitability.

Balance Sheet And Financial Health

The company maintains HKD 1.98 billion in cash against total debt of HKD 17.49 billion, indicating leveraged but manageable financial structure typical for infrastructure assets. The significant debt load reflects long-term project financing for toll road development, supported by predictable cash flows from established transportation corridors.

Growth Trends And Dividend Policy

The company distributed HKD 0.25 per share in dividends, representing a payout ratio of approximately 64% of earnings. Growth prospects are tied to traffic volume increases in existing corridors and potential acquisition of additional toll road assets. The dividend policy appears sustainable given stable cash flow generation from mature infrastructure assets.

Valuation And Market Expectations

With a market capitalization of HKD 7.18 billion and beta of 0.71, the market prices the company as a defensive infrastructure play with moderate volatility. The valuation reflects expectations for stable, regulated returns from essential transportation assets with limited growth upside but predictable cash flows.

Strategic Advantages And Outlook

The company benefits from strategic positioning in China's developed economic regions with long-term concession agreements. Its portfolio diversification across multiple provinces reduces regional economic risk. The outlook remains stable given essential nature of transportation infrastructure, though subject to regulatory changes in toll rates and economic conditions affecting traffic volumes.

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