investorscraft@gmail.com

Intrinsic ValueChina Machinery Engineering Corporation (1829.HK)

Previous CloseHK$3.68
Intrinsic Value
Upside potential
Previous Close
HK$3.68

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

China Machinery Engineering Corporation operates as a comprehensive engineering contracting and services provider with a diversified portfolio spanning infrastructure development across global markets. The company generates revenue through three core segments: Construction Contracts for major projects like hydropower and transportation infrastructure, Trading Business for machinery and equipment imports/exports, and Services Business offering consulting and logistics support. As a subsidiary of China National Machinery Industry Corporation, it leverages state-backed advantages to secure large-scale international contracts, particularly in emerging markets across Asia, Africa, and South America. Its market position is strengthened by integrated capabilities covering project design, procurement, construction, and financing solutions, serving both government and private sector clients in energy, transportation, and industrial development sectors. The firm maintains competitive differentiation through its extensive project experience and ability to execute complex engineering projects in challenging environments.

Revenue Profitability And Efficiency

The company reported substantial revenue of HKD 83.6 billion for FY2022, demonstrating significant scale in its contracting operations. However, net income of HKD 721 million reflects thin margins characteristic of competitive engineering contracts. Negative operating cash flow of HKD 143 million and capital expenditures of HKD 336 million indicate potential working capital pressures from project advancement cycles.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.13 reflects modest earnings generation relative to the company's substantial revenue base. The negative operating cash flow suggests challenges in converting contractual revenues into cash, potentially due to progress billing terms or client payment patterns in large infrastructure projects across developing markets.

Balance Sheet And Financial Health

The balance sheet shows strong liquidity with HKD 29.6 billion in cash and equivalents, providing substantial buffer for project financing needs. Notably, reported total debt appears minimal at HKD 0, though this may reflect classification of project financing outside traditional debt instruments given the nature of EPC contracting.

Growth Trends And Dividend Policy

The company maintained a dividend distribution of HKD 1.59 per share, representing a significant payout relative to earnings. This dividend policy suggests commitment to shareholder returns despite modest profitability metrics, potentially supported by parent company objectives or stable cash generation from completed projects.

Valuation And Market Expectations

With a beta of 0.88, the stock demonstrates slightly less volatility than the broader market, reflecting its established contracting business model. Market capitalization data was unavailable, limiting valuation assessment, though the substantial revenue base suggests significant enterprise value despite margin constraints.

Strategic Advantages And Outlook

The company benefits from state-owned enterprise status and parent company support, providing competitive advantages in securing large international infrastructure contracts. Its diversified geographic presence across emerging markets offers growth opportunities, though execution risks and margin pressures remain ongoing challenges in the competitive global engineering sector.

Sources

Hong Kong Stock Exchange filingsCompany annual report

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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