investorscraft@gmail.com

Intrinsic ValueShanghai Dazhong Public Utilities(Group) Co.,Ltd. (1635.HK)

Previous CloseHK$3.18
Intrinsic Value
Upside potential
Previous Close
HK$3.18

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

Shanghai Dazhong Public Utilities operates as a critical infrastructure provider in China, primarily generating revenue through regulated piped gas supply and wastewater treatment services. Its core business model is built on long-term, stable contracts and government-mandated tariffs, providing essential services to urban and industrial customers in its operational regions. The company diversifies its operations across four segments, including public infrastructure projects and transportation services, though its primary focus remains on its utility operations which form the bedrock of its cash flow. This positions it as a defensive, utility-style investment with predictable revenue streams, albeit within a regulatory framework that can influence pricing and profitability. Its extensive pipeline network of nearly 7,000 kilometers underscores its significant physical footprint and operational scale within its service territory, cementing its role as a key regional player in China's public utilities sector.

Revenue Profitability And Efficiency

The company reported revenue of HKD 6.34 billion for the period, demonstrating its substantial operational scale. However, net income of HKD 233 million indicates relatively thin margins, which is characteristic of capital-intensive, regulated utility businesses. Operating cash flow of HKD 406 million was robust, though significant capital expenditures of HKD -486 million highlight the ongoing investment required to maintain and expand its critical infrastructure network.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.079, reflecting modest bottom-line profitability. The company's capital efficiency is constrained by the heavy infrastructure investments inherent to its industry, as evidenced by substantial capex. Its ability to generate positive operating cash flow despite these demands indicates a fundamentally stable, though not highly profitable, operational core.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with HKD 3.41 billion in cash and equivalents. However, total debt of HKD 5.93 billion is significant, reflecting the leveraged capital structure typical of utilities funding large-scale infrastructure projects. The company's low beta of 0.338 suggests a defensive financial profile with lower volatility relative to the broader market.

Growth Trends And Dividend Policy

Growth is likely driven by regional expansion and regulatory permitted returns on its asset base. The company maintains a shareholder return policy, evidenced by a dividend per share of HKD 0.039. This payout represents a commitment to returning capital, supported by its stable cash flows, though the growth trajectory may be moderate and tied to infrastructure development cycles.

Valuation And Market Expectations

With a market capitalization of approximately HKD 12.62 billion, the market values the company as a stable, utility-style investment. The low beta aligns with this perception, pricing the stock for its defensive characteristics and predictable, regulated cash flows rather than for high growth, reflecting its role in essential public services.

Strategic Advantages And Outlook

The company's strategic advantage lies in its entrenched position as a provider of essential public utilities within a key economic region of China. Its outlook is stable, tied to long-term infrastructure needs and supportive regulatory frameworks. Challenges include managing debt levels and navigating government pricing policies, but its role in critical services provides a durable operational foundation.

Sources

Company DescriptionProvided 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