investorscraft@gmail.com

Intrinsic ValueHebei Construction Group Corporation Limited (1727.HK)

Previous CloseHK$0.38
Intrinsic Value
Upside potential
Previous Close
HK$0.38

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

Hebei Construction Group Corporation Limited is a major Chinese construction contractor specializing in building and infrastructure projects across the People's Republic of China. The company operates through two primary segments: Construction Contracting and Others, generating revenue from a diversified portfolio of residential, public works, industrial, and commercial construction projects. Its service offerings extend to critical municipal and transportation infrastructure, including water treatment facilities, gas and heating systems, urban pipelines, landscaping, roads, bridges, and airport runways, complemented by specialized works such as electrical and mechanical installation and steel structures. Founded in 1952 and headquartered in Baoding, the firm is a subsidiary of Zhongru Investment Co., Ltd., leveraging its long-established presence and regional expertise to secure projects. Operating within the highly competitive and cyclical engineering and construction sector, the company's market position is anchored by its extensive experience and capability to handle large-scale, complex projects, though it faces pressures from economic cycles, government policy shifts, and intense competition for public and private contracts. Its core revenue model is fundamentally based on construction contracting, where profitability is driven by project execution efficiency, cost management, and successful bidding in a market characterized by tight margins and significant capital requirements for operations.

Revenue Profitability And Efficiency

The company reported substantial revenue of HKD 25.06 billion for the period, demonstrating its significant scale of operations. However, net income was a relatively modest HKD 170.7 million, indicating thin net profit margins inherent to the competitive contracting industry. A deeply negative operating cash flow of HKD -1.53 billion highlights potential challenges in working capital management and collection cycles on projects.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.0969, reflecting the modest bottom-line profitability on a per-share basis. The significant outflow from operations, contrasted with minimal capital expenditures of HKD -21.8 million, suggests capital is primarily tied up in project receivables and inventory rather than long-term asset investments, pointing to a working capital-intensive business model.

Balance Sheet And Financial Health

The balance sheet shows a strong cash and equivalents position of HKD 5.75 billion, providing a liquidity buffer. Total debt is reported at HKD 6.07 billion, resulting in a net debt position. The relationship between operating cash flow and debt levels warrants careful monitoring given the cash flow volatility observed in the period.

Growth Trends And Dividend Policy

The company did not pay a dividend for the period, which is consistent with a strategy of retaining earnings to fund working capital needs and operations within a capital-intensive industry. Growth is inherently tied to the award of new construction contracts and the overall health of the Chinese infrastructure and real estate markets.

Valuation And Market Expectations

With a market capitalization of approximately HKD 854 million, the company trades at a significant discount to its annual revenue, which may reflect market concerns over profitability, cash flow generation, or sector-wide headwinds. A negative beta of -0.458 suggests a historical low correlation with broader market movements.

Strategic Advantages And Outlook

The company's long operating history and expertise in diverse construction sectors provide a foundation for bidding on complex projects. The outlook is heavily dependent on Chinese fiscal policy, infrastructure spending, and the stability of the property development sector, which directly influences demand for its contracting services.

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