investorscraft@gmail.com

Intrinsic ValueChina Infrastructure & Logistics Group Ltd. (1719.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

China Infrastructure & Logistics Group Ltd. operates as a specialized marine shipping company within the industrials sector, functioning as a subsidiary of Hubei Port Group Company Limited. The company's core revenue model centers on providing comprehensive port infrastructure services and maritime logistics solutions, leveraging its strategic positioning within China's extensive coastal and inland waterway networks. Its operations encompass cargo handling, vessel operations, and port management services that facilitate regional trade flows and industrial supply chains. The company maintains a niche market position by focusing on specific regional port operations rather than competing in global shipping markets, allowing it to develop deep expertise in local logistics requirements and infrastructure management. This specialized approach enables the company to serve regional industrial clients while operating under the broader umbrella of its parent organization's port infrastructure assets.

Revenue Profitability And Efficiency

The company generated HKD 396.5 million in revenue with modest profitability, achieving net income of HKD 12.7 million. Operating cash flow of HKD 23.4 million exceeded net income, indicating reasonable cash conversion. Capital expenditures of HKD 10.3 million suggest maintenance-level investment in port infrastructure and equipment rather than aggressive expansion, reflecting a focus on operational efficiency within its existing asset base.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.0074 reflects modest earnings power relative to the company's scale. The operating cash flow coverage of capital expenditures demonstrates adequate internal funding capacity for ongoing operations. The company's capital efficiency appears constrained by the capital-intensive nature of port operations and marine infrastructure maintenance requirements within its specialized market segment.

Balance Sheet And Financial Health

The balance sheet shows HKD 58.7 million in cash against HKD 229.1 million in total debt, indicating moderate leverage. The cash position provides some liquidity buffer, though debt levels relative to operating cash flow suggest careful financial management is required. The company's financial structure appears typical for infrastructure-intensive businesses with stable but modest cash generation capabilities.

Growth Trends And Dividend Policy

The company maintains a conservative dividend policy with no dividend payments, retaining earnings to support operations and potential infrastructure investments. Growth appears focused on operational stability rather than aggressive expansion, consistent with its subsidiary status and specialized regional focus. The capital allocation strategy prioritizes maintaining existing infrastructure and supporting parent company objectives over shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately HKD 664 million, the company trades at modest multiples relative to its earnings and revenue base. The low beta of 0.118 suggests the market perceives it as a defensive investment with limited correlation to broader market movements, reflecting its stable but niche operational profile within regional infrastructure services.

Strategic Advantages And Outlook

The company benefits from its affiliation with Hubei Port Group, providing operational stability and potential synergies within regional port infrastructure networks. Its specialized focus on marine shipping logistics offers defensive characteristics but may limit growth opportunities. The outlook remains tied to regional trade patterns and infrastructure investment priorities, with stability rather than rapid expansion likely characterizing future performance.

Sources

Company financial statementsHong Kong Stock Exchange filingsMarket data providers

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