investorscraft@gmail.com

Intrinsic ValueChina ITS (Holdings) Co., Ltd. (1900.HK)

Previous CloseHK$0.27
Intrinsic Value
Upside potential
Previous Close
HK$0.27

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 ITS (Holdings) operates as a specialized infrastructure technology provider, primarily serving the railway and electric power sectors in Mainland China. Its core revenue model is built on supplying critical communication products, energy-base solutions, and power transmission equipment, complemented by high-value technical consulting, maintenance, and network optimization services. The company leverages its deep sector expertise to secure contracts for infrastructure construction, power plant development, and grid renovation projects, establishing a niche in government and state-owned enterprise procurement cycles. This positioning allows it to capitalize on China's sustained investments in national infrastructure modernization, though it operates in a competitive landscape with larger, more diversified industrial conglomerates. Its secondary activities in real estate development and electronics sales provide additional, though less significant, revenue streams, creating a somewhat diversified but focused operational profile within the technology services sector.

Revenue Profitability And Efficiency

The company generated HKD 819.8 million in revenue for the period, achieving a net income of HKD 22.1 million. This resulted in a net profit margin of approximately 2.7%, indicating relatively thin profitability. Operating cash flow was negative HKD 23.9 million, which, combined with capital expenditures of HKD 7.8 million, suggests potential challenges in converting earnings into cash from core operations during this fiscal year.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.01, reflecting modest earnings power relative to its substantial share count. The negative operating cash flow raises questions about the sustainability of its current earnings quality and the efficiency of its working capital management. The company's ability to generate cash from its specialized infrastructure projects appears constrained in the reported period.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with HKD 329.9 million in cash and equivalents, significantly outweighing its total debt of HKD 246.1 million. This low leverage and substantial cash buffer provide a solid foundation for financial stability. The conservative debt level suggests capacity for strategic investments or weathering sector-specific cyclicality.

Growth Trends And Dividend Policy

Despite its modest earnings, the company maintained a dividend per share of HKD 0.02, which exceeds its EPS and indicates a return of capital to shareholders. This policy, coupled with the negative operating cash flow, may suggest a focus on shareholder returns despite current operational cash generation challenges. Growth appears tempered, with profitability metrics indicating a stable but not rapidly expanding operation.

Valuation And Market Expectations

With a market capitalization of approximately HKD 533.3 million, the company trades at a price-to-earnings multiple derived from its modest EPS. The low beta of 0.132 suggests the market perceives it as a defensive stock with low correlation to broader market movements, possibly reflecting its niche infrastructure focus and reliance on state-driven investment cycles.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized expertise within China's critical railway and power infrastructure sectors, providing some insulation from pure market competition. Its outlook is tied to continued government investment in infrastructure modernization. The strong balance sheet provides flexibility, but improving cash flow generation from operations will be crucial for sustaining both growth initiatives and its current dividend policy over the long term.

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