investorscraft@gmail.com

Intrinsic ValueBaoye Group Company Limited (2355.HK)

Previous CloseHK$4.23
Intrinsic Value
Upside potential
Previous Close
HK$4.23

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

Baoye Group operates as a diversified construction and property development company in China, structured across three core segments. Its Construction division serves as the primary revenue driver, undertaking government infrastructure projects, public facilities, and commercial/residential buildings alongside specialized electrical and fireproofing installations. The Property Development segment focuses on real estate project development and sales, while Building Materials manufactures and supplies essential construction components including curtain walls, ready-mixed concrete, and prefabricated parts. Operating within China's competitive engineering and construction sector, the company leverages its integrated model to capture value across the building lifecycle. Established in 1974 and headquartered in Shaoxing, Baoye maintains a regional market position, catering to domestic infrastructure and urbanization demands while navigating cyclical property market conditions and government infrastructure spending patterns.

Revenue Profitability And Efficiency

The company generated HKD 22.3 billion in revenue with a net income of HKD 410 million, reflecting a net margin of approximately 1.8%. This modest profitability is characteristic of the capital-intensive construction industry. Operating cash flow was negative HKD 24.5 million, indicating potential working capital pressures or timing differences in project collections common in construction contracting.

Earnings Power And Capital Efficiency

Baoye delivered diluted EPS of HKD 0.79, demonstrating its ability to generate earnings despite industry margin pressures. The company maintained substantial cash reserves of HKD 8.0 billion against total debt of HKD 4.3 billion, suggesting conservative financial management. The absence of reported capital expenditures indicates a potentially asset-light approach to certain operations.

Balance Sheet And Financial Health

The balance sheet shows strong liquidity with cash and equivalents representing significant coverage of total debt. The debt-to-equity position appears manageable given the company's cash reserves and operating model. This financial structure provides stability amid China's property market volatility and supports ongoing project bidding requirements.

Growth Trends And Dividend Policy

The company maintained a dividend distribution of HKD 0.13 per share, indicating a commitment to shareholder returns despite cyclical industry conditions. Growth prospects are tied to China's infrastructure investment levels and property development cycle, requiring careful navigation of government policy changes and economic conditions affecting construction demand.

Valuation And Market Expectations

With a market capitalization of approximately HKD 2.2 billion, the company trades at a P/E ratio around 5.3x based on current earnings. The negative beta of -0.171 suggests the stock has exhibited low correlation with broader market movements, possibly reflecting its niche positioning and specific risk factors within the Chinese construction sector.

Strategic Advantages And Outlook

Baoye's integrated model across construction, development, and materials provides diversification benefits within the building ecosystem. Its long-established presence since 1974 offers regional expertise and relationship advantages. The outlook remains dependent on Chinese infrastructure spending, property market stabilization, and the company's ability to maintain cost discipline amid competitive pressures and input price volatility.

Sources

Company annual reportHong Kong Stock Exchange filingsMarket data providers

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