investorscraft@gmail.com

Intrinsic ValueZhongshen Jianye Holding Limited (2503.HK)

Previous CloseHK$0.48
Intrinsic Value
Upside potential
Previous Close
HK$0.48

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

Zhongshen Jianye Holding Limited operates as a general contracting construction firm specializing in comprehensive infrastructure development across China's rapidly urbanizing landscape. The company generates revenue through structural engineering, municipal public works, foundation engineering, and specialized contracting services including building renovation and decoration projects. Its core business model centers on securing government and private sector contracts for urban and rural public infrastructure construction, leveraging China's ongoing massive infrastructure investment programs. The company has strategically positioned itself to capitalize on China's urbanization initiatives and infrastructure modernization drives, operating in the highly competitive construction engineering sector where scale and government relationships are critical success factors. While smaller than state-owned construction giants, Zhongshen Jianye maintains a niche presence through its diversified service offerings that include IoT-related services and project management, allowing it to participate across multiple infrastructure development segments within China's vast construction market.

Revenue Profitability And Efficiency

The company reported HKD 750.6 million in revenue for the period, demonstrating significant scale in its contracting operations. However, net income of HKD 1.9 million indicates extremely thin margins, reflecting the competitive nature of China's construction sector and potential pricing pressures. The minimal profitability suggests operational challenges in maintaining adequate returns on large-scale infrastructure projects.

Earnings Power And Capital Efficiency

With diluted EPS of HKD 0.0038, the company exhibits very limited earnings power relative to its revenue base. The negative operating cash flow of HKD 152.9 million raises concerns about working capital management and collection cycles typical in construction contracting. Capital expenditures were modest at HKD 8.4 million, indicating limited investment in capacity expansion.

Balance Sheet And Financial Health

The balance sheet shows HKD 96.7 million in cash against HKD 56.7 million in total debt, providing adequate liquidity coverage. The moderate debt level suggests conservative financial leverage, though the negative operating cash flow may pressure near-term liquidity if sustained. The overall financial position appears manageable but requires careful cash flow monitoring.

Growth Trends And Dividend Policy

The company maintains a no-dividend policy, retaining all earnings to fund operations and potential growth initiatives. Given the thin margins and cash flow challenges, reinvestment appears necessary rather than discretionary. Growth prospects are tied to China's infrastructure spending cycles and the company's ability to secure new contracts in a competitive market.

Valuation And Market Expectations

Trading at a market capitalization of HKD 315 million, the company values at approximately 0.42 times revenue, reflecting market skepticism about growth prospects and profitability sustainability. The beta of 1.19 indicates moderate sensitivity to market movements, typical for construction stocks with cyclical exposure to economic conditions and government spending patterns.

Strategic Advantages And Outlook

The company's strategic positioning in China's infrastructure development sector provides exposure to long-term urbanization trends, though intense competition pressures profitability. Success depends on securing profitable contracts and improving working capital management. The outlook remains cautious given current margin pressures and cash flow challenges in a capital-intensive industry.

Sources

Company financial statementsHong 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