investorscraft@gmail.com

Intrinsic ValueQilu Expressway Company Limited (1576.HK)

Previous CloseHK$1.81
Intrinsic Value
Upside potential
Previous Close
HK$1.81

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

Qilu Expressway Company Limited is a key infrastructure operator in China's industrials sector, primarily generating revenue through toll collection on its portfolio of expressways. Its core assets include the 153.6-kilometer Jihe Expressway in Shandong Province and the Deshang and Shennan Expressways in Henan Province, which form critical transportation links in these economically significant regions. The company operates under a concession-based model, providing stable, long-term cash flows from essential public infrastructure. Beyond its primary toll road operations, it diversifies its revenue streams through ancillary businesses including outdoor advertising production and distribution, construction materials sales, and construction contracting services. This positions Qilu Expressway as an integrated infrastructure player within the highly regulated and strategically important Chinese expressway network, serving both commercial and public transportation needs.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 7.02 billion for the period, demonstrating strong toll collection operations. Net income reached HKD 484.6 million, translating to a net profit margin of approximately 6.9%. Operating cash flow of HKD 853.8 million indicates healthy cash generation from core operations, supporting ongoing maintenance and strategic initiatives across its expressway network.

Earnings Power And Capital Efficiency

Qilu Expressway generated diluted EPS of HKD 0.24, reflecting its earnings capacity from infrastructure assets. The significant capital expenditure of HKD -4.66 billion suggests substantial investment in capacity expansion or major upgrades, indicating a focus on long-term asset development and maintenance to sustain future revenue streams and operational efficiency.

Balance Sheet And Financial Health

The company maintains a conservative cash position of HKD 216.7 million against total debt of HKD 10.68 billion. This debt level, while substantial, is typical for infrastructure companies funding long-lived assets. The balance sheet structure supports ongoing operations and development projects, though leverage management remains a key consideration for financial stability.

Growth Trends And Dividend Policy

Qilu Expressway demonstrates commitment to shareholder returns with a dividend per share of HKD 0.1095. The substantial capital expenditure indicates growth-oriented investments in infrastructure expansion or enhancement. The company's strategy balances current returns to investors with long-term asset development to capture regional economic growth and increasing transportation demand.

Valuation And Market Expectations

With a market capitalization of HKD 3.7 billion and a beta of 0.407, the market prices Qilu Expressway as a defensive infrastructure play with lower volatility than the broader market. The valuation reflects expectations of stable, regulated returns from essential transportation assets, typical for toll road operators in developed markets.

Strategic Advantages And Outlook

The company benefits from strategic positioning in key provincial transportation corridors, providing essential infrastructure with limited competition. Its outlook is tied to regional economic development and traffic growth patterns. The concession-based model offers revenue visibility, while ancillary businesses provide diversification opportunities within the infrastructure ecosystem.

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