investorscraft@gmail.com

Intrinsic ValueAnhui Expressway Company Limited (600012.SS)

Previous Close$14.42
Intrinsic Value
Upside potential
Previous Close
$14.42

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

Anhui Expressway Company Limited operates as a critical infrastructure provider in China's Anhui province, generating revenue primarily through toll collection from its extensive portfolio of expressways. The company owns and manages strategic road assets including the Hening Expressway, Lianhuo Expressway Anhui Section, and the Anqing Yangtze River Expressway Bridge, positioning it as a key player in regional transportation networks. Its business model leverages long-term concession agreements to create stable cash flows from essential transportation infrastructure. The company maintains a dominant market position within its operating region, benefiting from strategic locations that serve as vital connectors in eastern China's transportation grid. Additionally, the company diversifies its revenue streams through associated service areas and a pawn loan business, though toll operations remain the core driver. This sector positioning provides natural monopolistic characteristics within its concession areas, creating durable economic moats through geographic exclusivity and high barriers to entry.

Revenue Profitability And Efficiency

The company generated CNY 7.09 billion in revenue with net income of CNY 1.67 billion, demonstrating strong profitability margins. Operating cash flow of CNY 2.63 billion significantly exceeded net income, indicating high-quality earnings from core operations. The substantial capital expenditures of CNY 2.35 billion reflect ongoing investments in maintaining and expanding its infrastructure assets.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 1.01 reflects solid earnings generation relative to the share base. The company's cash flow from operations adequately covers its substantial capital investment requirements, indicating sustainable capital allocation. The business model produces predictable cash flows suitable for supporting both maintenance capex and potential expansion opportunities.

Balance Sheet And Financial Health

With CNY 4.78 billion in cash and equivalents against CNY 8.25 billion in total debt, the company maintains adequate liquidity. The debt level appears manageable given the stable nature of toll road cash flows. The balance sheet structure supports ongoing operations while providing flexibility for strategic investments.

Growth Trends And Dividend Policy

The company demonstrates commitment to shareholder returns with a dividend per share of CNY 0.604, representing a substantial payout ratio. Growth prospects are tied to regional economic development and traffic volume increases. The dividend policy appears sustainable given the predictable cash flow characteristics of toll road operations.

Valuation And Market Expectations

With a market capitalization of CNY 21.15 billion, the company trades at reasonable multiples relative to earnings and cash flow. The beta of 0.588 indicates lower volatility than the broader market, consistent with infrastructure assets. Market expectations likely reflect stable growth prospects and reliable income generation.

Strategic Advantages And Outlook

The company benefits from strategic geographic positioning in a developing economic region with exclusive concession rights. Its outlook remains positive due to essential nature of transportation infrastructure and regional economic growth. The business model provides natural inflation protection through periodic toll adjustments and relatively inelastic demand characteristics.

Sources

Company annual reportsStock exchange disclosuresFinancial statements

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