investorscraft@gmail.com

Intrinsic ValueBeijing Urban Construction Design & Development Group Co., Limited (1599.HK)

Previous CloseHK$1.37
Intrinsic Value
Upside potential
Previous Close
HK$1.37

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

Beijing Urban Construction Design & Development Group operates as a specialized engineering and construction firm focused on critical infrastructure projects, primarily within China's rapidly urbanizing landscape. Its core revenue model is bifurcated between high-value design, survey, and consultancy services and capital-intensive construction contracting, particularly for urban rail transit systems, industrial buildings, and municipal engineering. The company leverages its deep-rooted expertise and long-standing history since 1958 to secure large-scale public works contracts, often under build-operate-transfer (BOT) arrangements, which provide long-term revenue visibility. Its market position is intrinsically linked to state-driven infrastructure investment, positioning it as a key player in the development of China's transportation networks and urban facilities. This sector context means its fortunes are closely tied to government fiscal policy and urbanization initiatives, offering both stability through contracted work and exposure to public spending cycles. Its integrated service offering, from initial design to final construction and even operation management, creates a competitive moat by providing clients with a single-source solution for complex infrastructure projects.

Revenue Profitability And Efficiency

The company generated HKD 8.66 billion in revenue for the period, demonstrating its significant scale in the infrastructure sector. Profitability was solid, with net income reaching HKD 516.9 million, translating to a net margin of approximately 6.0%. Operating cash flow of HKD 683.9 million was healthy and notably exceeded capital expenditures, indicating efficient conversion of earnings into cash from its project-based operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.38, reflecting the company's earnings power on a per-share basis. The positive operating cash flow, which substantially covered capital investments, points to a self-sustaining operational model that does not heavily rely on external financing for its core activities, underscoring reasonable capital efficiency in its project execution.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of HKD 3.04 billion. However, this is offset by a considerable total debt burden of HKD 6.62 billion, which is typical for capital-intensive construction firms financing large-scale projects. The company's low beta of 0.55 suggests the market perceives its stock as less volatile than the broader market.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy by paying a dividend of HKD 0.1177 per share. Its growth trajectory is inherently tied to the cyclicality of public infrastructure investment in China, with its dual-segment business providing a mix of high-margin design work and larger-scale, lower-margin construction contracts.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.89 billion, the market values the firm at a significant discount to its annual revenue, which may reflect concerns over its debt levels or the capital-intensive nature of its industry. The P/E ratio, based on the provided EPS, is approximately 5.0, indicating a relatively low earnings multiple.

Strategic Advantages And Outlook

The company's strategic advantages lie in its entrenched position and decades of experience in China's infrastructure sector, particularly in urban rail transit. Its outlook is directly correlated with continued government investment in urbanization and transportation networks, though it faces risks from economic slowdowns that could curtail public spending and intensify competition for large contracts.

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