investorscraft@gmail.com

Intrinsic ValueChina Communications Construction Company Limited (1800.HK)

Previous CloseHK$5.09
Intrinsic Value
Upside potential
Previous Close
HK$5.09

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 Communications Construction Company Limited (CCCC) is a dominant, state-owned infrastructure conglomerate operating primarily within the engineering and construction sector. Its core revenue model is derived from large-scale, capital-intensive infrastructure projects, including the construction, design, and dredging of ports, waterways, roads, bridges, railways, and urban transit systems. The company provides a comprehensive, vertically integrated suite of services from initial consulting and feasibility studies to project management, supervision, and general contracting, capturing value across the entire project lifecycle. CCCC holds a formidable market position as a key executor of China's domestic Belt and Road Initiative (BRI) and other national infrastructure mandates, granting it preferential access to massive government-backed contracts. Its extensive international footprint across Southeast Asia, Africa, the Middle East, and Australia further diversifies its revenue streams and solidifies its status as a global infrastructure leader, though this also exposes it to geopolitical risks. The company leverages its scale, technical expertise, and government affiliation to secure and execute complex projects that are typically inaccessible to smaller, private competitors.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 768.2 billion for the period, demonstrating its immense scale. However, a net income of HKD 23.9 billion indicates relatively thin net margins, which is characteristic of the capital-intensive and competitive construction industry. Operating cash flow of HKD 12.5 billion was positive but notably lower than net income, suggesting potential working capital intensity from large, long-cycle projects.

Earnings Power And Capital Efficiency

CCCC's earnings power is substantial, with diluted EPS of HKD 1.4. The significant capital expenditure of HKD -14.1 billion reflects the ongoing reinvestment required to maintain its operational capabilities and bid on new projects. The disparity between strong earnings and weaker operating cash flow highlights the capital-intensive nature of its business model and the associated timing of cash receipts.

Balance Sheet And Financial Health

The balance sheet is characterized by a substantial cash position of HKD 135.0 billion, providing liquidity for operations. This is offset by a very high total debt load of HKD 614.4 billion, resulting in significant financial leverage. This debt-funded structure is typical for large infrastructure firms financing long-term projects but necessitates careful management of interest coverage and refinancing risks.

Growth Trends And Dividend Policy

The company maintains a shareholder returns policy, distributing a dividend of HKD 0.33 per share. Future growth is intrinsically linked to continued government investment in domestic and international infrastructure programs, particularly those associated with national strategic initiatives. Its growth trajectory is therefore influenced by public spending cycles and geopolitical considerations.

Valuation And Market Expectations

With a market capitalization of approximately HKD 137.9 billion, the market valuation is below the company's annual revenue, which may reflect investor concerns over margins, leverage, and the cyclicality of the construction sector. The low beta of 0.31 suggests the stock is perceived as less volatile than the broader market, potentially due to its state-backed status.

Strategic Advantages And Outlook

CCCC's primary strategic advantages are its scale, entrenched government relationships, and technical expertise in complex projects. The outlook is tied to the continuation of infrastructure stimulus, both domestically and internationally via the BRI. Key challenges include managing its high debt burden, geopolitical risks in international operations, and navigating the competitive bidding environment for major 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