investorscraft@gmail.com

Intrinsic ValueChina Railway Construction Corporation Limited (1186.HK)

Previous CloseHK$5.54
Intrinsic Value
Upside potential
Previous Close
HK$5.54

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

China Railway Construction Corporation Limited operates as a comprehensive infrastructure development conglomerate, primarily focused on large-scale engineering projects across Mainland China and international markets. The company's diversified business model spans five core segments: construction operations for railways, highways, and metropolitan transit systems; specialized survey and design consultancy services; manufacturing of heavy equipment including tunnel boring machinery; real estate development of residential and commercial properties; and ancillary operations in logistics and financial services. As a subsidiary of the state-owned China Railway Construction Corporation, the company holds a dominant position in China's infrastructure sector, benefiting from extensive government contracts and the nation's ongoing urbanization initiatives. Its integrated approach allows for end-to-end project delivery, from initial design and equipment manufacturing to final construction, creating significant barriers to entry for competitors. The company leverages its technical expertise and scale to secure major transportation and urban development projects, positioning itself as a critical player in China's Belt and Road Initiative and domestic infrastructure modernization programs.

Revenue Profitability And Efficiency

The company generated HKD 1.07 trillion in revenue with net income of HKD 22.2 billion, reflecting a net margin of approximately 2.1%. Operating cash flow was negative HKD 31.4 billion, while capital expenditures reached HKD 37.9 billion, indicating significant investment in long-term projects and equipment. The construction industry typically operates on thin margins, and these figures suggest efficient project execution despite the capital-intensive nature of infrastructure development.

Earnings Power And Capital Efficiency

With diluted EPS of HKD 1.46, the company demonstrates consistent earnings generation capability. The negative operating cash flow relative to positive net income suggests timing differences in project payments and working capital requirements common in construction contracts. The substantial capital expenditures reflect ongoing investments in manufacturing capabilities and project development, indicating a focus on long-term capacity building rather than short-term cash generation.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with HKD 185.7 billion in cash and equivalents, though this is offset by substantial total debt of HKD 422.1 billion. The debt level is characteristic of capital-intensive infrastructure companies funding large-scale projects. The balance sheet structure supports ongoing operations while managing the financial requirements of long-term construction contracts and real estate development activities.

Growth Trends And Dividend Policy

The company maintains a dividend per share of HKD 0.3282, demonstrating commitment to shareholder returns despite the capital-intensive nature of its operations. As a key player in China's infrastructure development, growth is driven by government investment in transportation networks and urbanization projects. The diversified business segments provide multiple growth vectors, from traditional construction to equipment manufacturing and real estate development.

Valuation And Market Expectations

With a market capitalization of approximately HKD 110.8 billion and a beta of 0.365, the stock exhibits lower volatility than the broader market, reflecting its stable government-backed business model. The valuation suggests market expectations of steady, though not explosive, growth aligned with China's infrastructure investment pace and the company's established market position in large-scale construction projects.

Strategic Advantages And Outlook

The company's strategic advantages include its state-owned enterprise status, which provides access to major government infrastructure projects, and its integrated business model covering design, construction, and equipment manufacturing. Outlook remains positive due to continued infrastructure investment in China and international expansion opportunities, though dependent on government spending priorities and economic conditions affecting construction activity and real estate markets.

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