investorscraft@gmail.com

Intrinsic ValueBII Railway Transportation Technology Holdings Company Limited (1522.HK)

Previous CloseHK$0.34
Intrinsic Value
Upside potential
Previous Close
HK$0.34

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

BII Railway Transportation Technology Holdings operates as a specialized technology provider within China's critical railway and public transport infrastructure sector. Its core business model revolves around designing, producing, and implementing integrated application solutions, including essential software, hardware, and maintenance services. The company generates revenue through project implementations and the subsequent sale of related spare parts, positioning itself as a key enabler of intelligent transportation systems. It operates through three distinct segments: Intelligent Railway Transportation, which is its primary revenue driver; Infrastructure Information, focusing on utility tunnel communication; and Business Development Investment for managing strategic equity stakes. As a subsidiary of Beijing Infrastructure Investment, it holds a privileged position in securing contracts for major state-backed railway and urban transit projects, benefiting from China's sustained investment in public transportation modernization and its strategic 'Belt and Road' infrastructure initiatives. This affiliation provides a significant competitive moat, ensuring a steady pipeline of projects within a protected and high-barrier-to-entry market.

Revenue Profitability And Efficiency

The company reported revenue of HKD 1.66 billion for the period. It demonstrated solid profitability with a net income of HKD 167.6 million, translating to a net profit margin of approximately 10.1%. Strong operating cash flow of HKD 227.9 million significantly exceeded net income, indicating high-quality earnings and efficient cash conversion from its project-based operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.08, reflecting the company's earnings power on a per-share basis. Capital expenditures of HKD 47.2 million were modest relative to operating cash flow, suggesting capital-efficient growth focused on intellectual property and solution development rather than heavy asset investment.

Balance Sheet And Financial Health

The balance sheet is characterized by a robust cash position of HKD 761.2 million, providing ample liquidity. Total debt of HKD 423.3 million is manageable, resulting in a conservative net cash position. This strong financial health offers flexibility for strategic investments and resilience against economic cycles.

Growth Trends And Dividend Policy

The company has established a shareholder return policy, distributing a dividend of HKD 0.024 per share. This represents a payout ratio of approximately 30% based on diluted EPS, indicating a commitment to returning capital while retaining earnings to fund future growth initiatives in the railway technology sector.

Valuation And Market Expectations

With a market capitalization of approximately HKD 744.5 million, the stock trades at a price-to-earnings ratio of roughly 4.4x based on diluted EPS. A beta of 1.16 suggests volatility slightly above the market average, reflecting investor perceptions of its ties to cyclical infrastructure spending cycles.

Strategic Advantages And Outlook

The company's primary strategic advantage is its subsidiary relationship with a major state-owned infrastructure investor, ensuring preferential access to large-scale projects. The outlook is tied to continued government investment in railway modernization and urban public transport networks across China, providing a stable long-term growth runway.

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