investorscraft@gmail.com

Intrinsic ValueChina Railway Prefabricated Construction Co., Ltd. (300374.SZ)

Previous Close$15.98
Intrinsic Value
Upside potential
Previous Close
$15.98

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

China Railway Prefabricated Construction Co., Ltd. operates within China's construction materials sector, specializing in the research, development, production, and on-site assembly of recyclable building components. Its core revenue model is driven by the sale and installation of prefabricated materials used in housing construction, interior decoration, and outdoor landscaping. Key products include specialized square hole decks, hollow decks, and various wall systems, positioning the company as an integrated supplier in the modern construction value chain. The company leverages its affiliation with the China Railway ecosystem, which provides a strategic advantage in securing projects and distribution channels, particularly for large-scale infrastructure and residential developments. This market position is further solidified by its export activities, indicating a growing international footprint. As a player in the basic materials industry, the company is positioned to capitalize on China's push for construction industrialization and greener building practices, though it operates in a highly competitive and cyclical market. The 2020 rebranding from Beijing Hengtong Innovation Luxwood Technology underscores a strategic pivot to align more closely with national infrastructure initiatives, aiming to capture market share in the evolving prefabricated construction segment.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 1.90 billion for the period. However, it recorded a net loss of CNY 63.7 million, resulting in negative diluted earnings per share of CNY -0.26. Despite the loss, the firm generated positive operating cash flow of CNY 91.6 million, which suggests some underlying operational efficiency in converting sales into cash, albeit while navigating profitability challenges.

Earnings Power And Capital Efficiency

Current earnings power is constrained, as evidenced by the net loss. The positive operating cash flow indicates a degree of cash-generating ability from core operations. Capital expenditures were modest at CNY 4.9 million, suggesting a cautious approach to investing in new capacity amid the current financial performance. The relationship between operating cash flow and capital expenditures points to a focus on maintaining liquidity over aggressive expansion.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 376.0 million against total debt of CNY 1.24 billion, indicating a leveraged financial structure. The significant debt load relative to cash reserves warrants attention, though the company's connection to the state-owned China Railway group may provide indirect support. The overall financial health appears to be under pressure from the debt burden and recent losses.

Growth Trends And Dividend Policy

The company did not pay a dividend, which is consistent with its loss-making position and likely reflects a priority to conserve capital. Growth trends are challenging to assess from a single period, but the net loss suggests the company is facing headwinds. The focus appears to be on navigating the current operational environment rather than returning capital to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.14 billion, the market is valuing the company at a significant multiple to its revenue, implying expectations of a future recovery or growth potential, possibly tied to its strategic positioning within China's infrastructure plans. A beta of 0.66 suggests the stock has been less volatile than the broader market, which may reflect its state-affiliated nature.

Strategic Advantages And Outlook

The primary strategic advantage is its affiliation with the China Railway group, providing potential access to large-scale projects and policy support aligned with national infrastructure goals. The outlook is contingent on a recovery in profitability and effective management of its debt. Success hinges on capitalizing on the demand for prefabricated, sustainable construction materials in China's evolving property and infrastructure markets.

Sources

Company Filings (Shenzhen Stock Exchange)Publicly disclosed 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