investorscraft@gmail.com

Intrinsic ValueCanggang Railway Limited (2169.HK)

Previous CloseHK$0.68
Intrinsic Value
Upside potential
Previous Close
HK$0.68

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

Canggang Railway Limited is a specialized freight rail operator in China's industrials sector, providing critical logistics infrastructure in Hebei Province. Its core revenue model is derived from operating the Canggang Railway Line, which transports bulk commodities, primarily coal, alongside petroleum, ore, and chemicals between Cangzhou and the strategic Port Huanghua. The company enhances its service offering and revenue streams through a comprehensive suite of ancillary services, including loading and unloading, road freight transportation, and specialized logistics agency services. Its market position is strategically anchored as a vital link in regional supply chains, serving industrial and energy sectors by facilitating efficient cargo movement to a major port. This operational focus on a key transport corridor provides a defensible niche, supported by additional revenue from construction, maintenance, and repair services for railway infrastructure, cementing its role as an integrated service provider within its geographic and sector-specific domain.

Revenue Profitability And Efficiency

The company generated HKD 258.9 million in revenue for the period. It demonstrated strong profitability with a net income of HKD 56.5 million, indicating effective cost management relative to its top line. Operating cash flow was robust at HKD 125.9 million, significantly exceeding net income and highlighting high-quality earnings from core operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.0147, reflecting the company's earnings power on a per-share basis. Capital expenditures of HKD -77.7 million indicate ongoing investment in maintaining and potentially expanding its railway infrastructure, which is essential for its asset-intensive business model and long-term operational capacity.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 156.0 million against total debt of HKD 521.8 million. This level of indebtedness is manageable for an infrastructure asset owner, though it represents a key liability. The company's financial structure is typical for a capital-intensive railroad operator with significant fixed assets.

Growth Trends And Dividend Policy

The company has established a shareholder return policy, paying a dividend of HKD 0.0066 per share. This indicates a commitment to returning capital to investors, supported by its profitable operations and strong cash generation, which provides a foundation for potential future growth investments or sustained distributions.

Valuation And Market Expectations

With a market capitalization of approximately HKD 5.20 billion, the market assigns a significant valuation multiple to the company's earnings. The exceptionally low beta of 0.148 suggests the stock is perceived by the market as a defensive, low-volatility investment, likely due to its essential infrastructure role and stable cash flows.

Strategic Advantages And Outlook

The company's strategic advantage lies in its ownership of a critical railway artery connecting industrial areas to a major port, creating a natural monopoly within its corridor. Its outlook is tied to regional economic activity and commodity demand, particularly coal, positioning it as a key enabler of trade and industrial growth in Hebei Province.

Sources

Company DescriptionProvided Financial Data

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