investorscraft@gmail.com

Intrinsic ValueZhuzhou CRRC Times Electric Co., Ltd. (3898.HK)

Previous CloseHK$42.68
Intrinsic Value
Upside potential
Previous Close
HK$42.68

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

Zhuzhou CRRC Times Electric operates as a pivotal supplier within the global railway transportation equipment sector, specializing in the research, development, and manufacturing of advanced propulsion and control systems. Its core revenue model is driven by the sale of critical components such as traction converters, signaling systems, and power supply solutions to railway operators and rolling stock manufacturers. The company is deeply embedded in China's extensive rail modernization and expansion initiatives, leveraging its position as a subsidiary of the state-owned CRRC group, the world's largest rolling stock manufacturer. This affiliation provides a stable demand base and significant competitive advantages in domestic tenders. Its market position is further strengthened by a diversified industrial portfolio that extends into marine engineering and electric vehicle systems, mitigating reliance on a single end-market. The firm's extensive product suite, from semiconductors to complete train systems, establishes it as an integrated solutions provider with a defensible niche in a capital-intensive, high-barrier-to-entry industry.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of HKD 24.75 billion, demonstrating its significant scale within the industrial sector. Profitability was strong, with net income reaching HKD 3.70 billion, translating to a healthy net margin. Operating cash flow generation was solid at HKD 3.36 billion, though it was notably impacted by substantial capital expenditures directed towards maintaining its technological edge and production capacity.

Earnings Power And Capital Efficiency

The firm exhibits considerable earnings power, as evidenced by its diluted EPS of HKD 2.62. Capital allocation is intensely focused on reinvestment, with capital expenditures of HKD -3.45 billion significantly exceeding operating cash flow. This indicates a strategy prioritizing long-term growth and technological advancement over short-term cash retention, reflecting the capital-intensive nature of its manufacturing and R&D operations.

Balance Sheet And Financial Health

The balance sheet remains fundamentally sound with a substantial cash and equivalents position of HKD 10.65 billion. Total debt stands at HKD 6.21 billion, resulting in a conservative net cash position. This strong liquidity profile provides a significant buffer against industry cyclicality and supports ongoing investment in innovation without straining financial stability.

Growth Trends And Dividend Policy

The company maintains a balanced capital return policy, distributing a dividend of HKD 0.48 per share. This payout, coupled with its aggressive reinvestment strategy through high capex, signals a commitment to rewarding shareholders while simultaneously funding organic growth initiatives aligned with national infrastructure development plans.

Valuation And Market Expectations

With a market capitalization of approximately HKD 54.33 billion, the market assigns a valuation that reflects its entrenched position in a strategic industry. An exceptionally low beta of 0.02 suggests the stock is perceived by investors as a defensive, low-volatility holding, largely insulated from broader market fluctuations, likely due to its state-linked backing and essential infrastructure role.

Strategic Advantages And Outlook

The company's primary strategic advantage is its integral role within the CRRC ecosystem, ensuring a consistent pipeline of contracts from China's vast railway network expansion. Its outlook is tied to continued state investment in rail infrastructure and its ability to successfully commercialize its diversification into adjacent sectors like electric vehicles and marine systems, leveraging its core electrical engineering expertise.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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