investorscraft@gmail.com

Intrinsic ValuePujiang International Group Limited (2060.HK)

Previous CloseHK$0.19
Intrinsic Value
Upside potential
Previous Close
HK$0.19

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

Pujiang International Group Limited operates as a specialized manufacturer of high-performance bridge cables and prestressed steel materials, serving critical infrastructure projects across China. The company generates revenue through two distinct business segments: its Pujiang Cable brand focuses on suspension bridge cables and structural cables for large-scale construction projects, while the Ossen brand produces prestressed steel products for manufacturing and construction applications. Operating within the industrials sector's metal fabrication industry, Pujiang serves essential infrastructure development including long-span bridges, architectural structures, and major public works projects. The company's market position is built on technical expertise in producing specialized cable systems that meet stringent engineering requirements for safety and durability. With operations concentrated in China's rapidly developing infrastructure market, Pujiang benefits from the country's ongoing investment in transportation networks and urban development, though it remains exposed to cyclical construction demand and government infrastructure spending patterns.

Revenue Profitability And Efficiency

The company generated HKD 2.15 billion in revenue for FY2022 with net income of HKD 171.3 million, representing a net margin of approximately 8%. Operating cash flow of HKD 378.4 million significantly exceeded net income, indicating strong cash conversion from operations. Capital expenditures of HKD 165.2 million suggest ongoing investment in production capacity and operational capabilities.

Earnings Power And Capital Efficiency

Pujiang demonstrated solid earnings power with diluted EPS of HKD 0.21, supported by operational cash generation that substantially covered capital investment requirements. The company's capital allocation appears focused on maintaining production capabilities rather than aggressive expansion, with operating cash flow more than double capital expenditures during the period.

Balance Sheet And Financial Health

The balance sheet shows HKD 554.1 million in cash against total debt of HKD 2.23 billion, indicating significant leverage. The debt-heavy structure reflects the capital-intensive nature of metal fabrication and infrastructure supply businesses, though operating cash flow generation provides some cushion for debt servicing requirements.

Growth Trends And Dividend Policy

The company maintained a conservative dividend policy with no distributions to shareholders in FY2022, retaining earnings for operational needs and potential debt reduction. Growth appears focused on serving China's infrastructure development rather than aggressive expansion, with capital allocation prioritizing business sustainability over shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately HKD 156 million, the company trades at a significant discount to its revenue base, reflecting market concerns about leverage levels and exposure to cyclical infrastructure spending. The negative beta of -0.57 suggests the stock exhibits counter-cyclical characteristics relative to the broader market.

Strategic Advantages And Outlook

Pujiang's strategic position is supported by specialized technical expertise in cable manufacturing for critical infrastructure projects, though high leverage and dependence on Chinese infrastructure spending present ongoing challenges. The company's outlook is tied to China's continued investment in transportation networks and large-scale construction projects.

Sources

Company annual reportHong Kong Stock Exchange filingsMarket data providers

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