investorscraft@gmail.com

Intrinsic ValueChina State Construction International Holdings Limited (3311.HK)

Previous CloseHK$9.38
Intrinsic Value
Upside potential
Previous Close
HK$9.38

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 State Construction International Holdings operates as a comprehensive construction and infrastructure service provider across Hong Kong, Mainland China, Macau, and international markets. The company's diversified revenue streams encompass public and private residential projects, commercial and industrial facilities, medical institutions, educational buildings, and cultural venues. Its core operations include civil engineering works such as roads, bridges, tunnels, and reclamation projects, complemented by specialized services in piling, mechanical, and electrical engineering. The firm has established a robust market position through vertical integration, offering project management, consultancy, and construction material distribution alongside its primary contracting activities. As a subsidiary of China Overseas Holdings, it benefits from strong parentage within China's state-backed construction ecosystem, enabling access to large-scale infrastructure projects and government contracts. The company further diversifies through property investment, infrastructure operation, toll road management, and thermoelectricity generation, creating multiple revenue channels while maintaining construction as its central focus. This integrated approach positions the company as a full-service infrastructure solution provider in the competitive Asian construction market.

Revenue Profitability And Efficiency

The company generated HKD 115.1 billion in revenue with net income of HKD 9.7 billion, reflecting an 8.5% net margin. Operating cash flow of HKD 2.0 billion was substantially lower than net income, indicating potential working capital absorption in large-scale construction projects. Capital expenditures of HKD 1.2 billion suggest moderate investment in maintaining operational capacity rather than aggressive expansion.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 1.86 demonstrates solid earnings generation relative to the share base. The significant gap between operating cash flow and net income suggests capital-intensive operations with extended project cycles. The company's diversified service offerings likely contribute to stable earnings across economic cycles, though construction margins typically remain competitive.

Balance Sheet And Financial Health

With HKD 30.7 billion in cash against HKD 87.6 billion in total debt, the company maintains substantial leverage common in construction industries. The debt load supports large-scale project financing and working capital requirements. The balance sheet structure reflects the capital-intensive nature of infrastructure development and long-duration project commitments.

Growth Trends And Dividend Policy

The company paid a dividend of HKD 0.615 per share, indicating a commitment to shareholder returns despite capital-intensive operations. Growth prospects are tied to infrastructure development cycles in its operating regions, particularly government-led projects in Mainland China and Hong Kong. The diversified service portfolio provides multiple avenues for revenue expansion.

Valuation And Market Expectations

With a market capitalization of HKD 56.2 billion, the company trades at approximately 5.8 times earnings. The beta of 0.655 suggests lower volatility than the broader market, reflecting the defensive nature of infrastructure stocks. Valuation metrics appear reasonable for a construction company with stable government contracting relationships.

Strategic Advantages And Outlook

The company benefits from its subsidiary relationship with China Overseas Holdings, providing access to state-backed projects and established client relationships. Its vertical integration across construction services, material distribution, and project management creates competitive advantages. The outlook remains tied to infrastructure investment cycles in Greater China, with diversification into property and infrastructure operations providing additional stability.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg 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