investorscraft@gmail.com

Intrinsic ValueGuangdong Provincial Expressway Development Co., Ltd. (200429.SZ)

Previous Close$8.71
Intrinsic Value
Upside potential
Previous Close
$8.71

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

Guangdong Provincial Expressway Development operates as a critical infrastructure provider within China's strategically vital Guangdong province, focusing on the development, management, and toll-based operation of expressways and bridges. Its core revenue model is derived from toll collection across a substantial network, including key arteries like the Guangfo and Jingzhu Expressways, creating a predictable cash flow stream tied to regional economic activity and vehicle traffic. Beyond its primary toll operations, the company has diversified its service offerings to include essential support services such as fueling stations, vehicle maintenance, and catering, enhancing the value proposition for road users and creating ancillary revenue sources. As a subsidiary of the state-owned Guangdong Communication Group, the firm holds a strategically advantageous position in one of China's most economically dynamic regions, benefiting from ongoing urbanization and infrastructure development. This market positioning is further solidified by its extensive portfolio, controlling over 300 kilometers of expressway directly, which establishes a significant barrier to entry for potential competitors and ensures its role as a fundamental component of the region's transportation backbone.

Revenue Profitability And Efficiency

For the fiscal period, the company reported revenue of HKD 4.57 billion, demonstrating its capacity to generate substantial income from its toll operations and ancillary services. Profitability appears robust, with net income reaching HKD 1.56 billion, indicating efficient cost management relative to its revenue base. The company's operational efficiency is further highlighted by its strong operating cash flow of HKD 3.26 billion, which significantly exceeds its net income, underscoring the high-quality, cash-generative nature of its toll-based business model.

Earnings Power And Capital Efficiency

The company exhibits considerable earnings power, as evidenced by a diluted EPS of HKD 0.75. Capital allocation is heavily oriented towards maintaining and expanding its infrastructure assets, with capital expenditures of HKD -2.04 billion reflecting significant ongoing investment. The substantial operating cash flow provides a solid foundation for funding these necessary investments while supporting returns to shareholders, indicating a balanced approach to capital efficiency between reinvestment and distribution.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of HKD 4.29 billion. However, this is balanced against a considerable total debt load of HKD 6.73 billion, which is typical for capital-intensive infrastructure entities. The company's financial health is supported by its stable, utility-like cash flows, which provide a reliable means to service its debt obligations and fund operations, suggesting a manageable leverage profile for its industry.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly dividend policy, distributing HKD 0.56935 per share. Growth is inherently linked to regional economic expansion, traffic volume increases, and potential strategic acquisitions or development of new toll road projects. The dividend payout represents a significant portion of earnings, signaling a commitment to returning capital to investors while retaining sufficient funds for operational needs and selective growth initiatives.

Valuation And Market Expectations

With a market capitalization of approximately HKD 24.31 billion, the market valuation reflects the company's stable income stream and strategic assets. A beta of -0.066 suggests the stock has exhibited very low correlation with broader market movements, which is characteristic of defensive infrastructure assets. This valuation implies investor expectations centered on steady, predictable returns and resilience during economic cycles rather than aggressive growth.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its entrenched position within Guangdong's critical transportation network, backed by its state-owned parent company. The outlook is tied to regional economic prosperity and infrastructure development policies. Its diversified service offerings provide additional revenue stability. Future performance will likely depend on traffic growth, toll rate adjustments, and efficient management of its extensive asset portfolio amidst China's evolving economic landscape.

Sources

Company Description and Financial Data as Provided

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