investorscraft@gmail.com

Intrinsic ValueCRRC Corporation Limited (1766.HK)

Previous CloseHK$5.80
Intrinsic Value
Upside potential
Previous Close
HK$5.80

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

CRRC Corporation Limited operates as the world's largest rolling stock manufacturer, dominating the global rail equipment industry through its comprehensive portfolio of locomotives, trains, metro cars, and rail components. The company generates revenue through the design, manufacturing, sale, and servicing of rail transportation equipment, supplemented by leasing arrangements and technical services. As a state-backed Chinese industrial champion, CRRC leverages massive scale advantages and vertical integration across its extensive supply chain, producing everything from electric motors to complete high-speed train systems. Its market position is characterized by overwhelming domestic market share in China's rapidly expanding rail network and growing international presence through competitive export contracts in emerging markets. The company benefits from long-term government infrastructure spending programs and technological expertise developed through China's high-speed rail revolution, positioning it as a strategic national asset in transportation infrastructure.

Revenue Profitability And Efficiency

CRRC generated HKD 246.5 billion in revenue for the period, demonstrating its massive scale in the rail equipment sector. The company achieved a net income margin of approximately 5.0%, reflecting the capital-intensive nature of heavy manufacturing. Operating cash flow of HKD 27.1 billion significantly exceeded capital expenditures of HKD 10.2 billion, indicating strong cash generation from operations despite the substantial investments required in production facilities and technology development.

Earnings Power And Capital Efficiency

The company reported diluted EPS of HKD 0.43, translating earnings power from its extensive asset base. CRRC maintains a disciplined capital allocation approach with operating cash flow covering capital investment requirements by approximately 2.7 times. The business model requires substantial working capital for large-scale manufacturing projects, but generates consistent returns through long-term contracts and aftermarket service revenue streams that enhance capital efficiency over the equipment lifecycle.

Balance Sheet And Financial Health

CRRC maintains a robust balance sheet with HKD 67.5 billion in cash and equivalents against total debt of HKD 14.9 billion, resulting in a net cash position. The conservative financial structure provides significant liquidity for operations and strategic investments. The low debt level relative to the company's massive scale reflects prudent financial management and supports strong credit metrics in the capital-intensive industrial sector.

Growth Trends And Dividend Policy

The company paid a dividend of HKD 0.23 per share, representing a payout ratio of approximately 53% of earnings. CRRC's growth is tied to global rail infrastructure development, particularly in emerging markets and urban transit systems. The dividend policy appears sustainable given the company's strong cash generation and conservative balance sheet, while retaining sufficient capital for technology development and capacity expansion to maintain its competitive position.

Valuation And Market Expectations

With a market capitalization of HKD 230.0 billion, the company trades at approximately 0.93 times revenue and 18.6 times earnings. The beta of 0.55 suggests lower volatility than the broader market, reflecting the defensive characteristics of infrastructure-related businesses. The valuation multiples indicate market expectations for moderate growth tempered by the cyclical nature of large capital equipment orders and dependence on government infrastructure spending cycles.

Strategic Advantages And Outlook

CRRC's strategic advantages include unparalleled scale, vertical integration, and technological expertise in rail transportation. The company benefits from China's Belt and Road Initiative and global urbanization trends driving demand for mass transit solutions. Challenges include geopolitical tensions affecting international contracts and potential slowdowns in infrastructure investment. The outlook remains positive given the long-term global transition toward sustainable transportation and rail's energy efficiency advantages.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg 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