investorscraft@gmail.com

Intrinsic ValueFujian Expressway Development Co.,Ltd (600033.SS)

Previous Close$3.82
Intrinsic Value
Upside potential
Previous Close
$3.82

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

Fujian Expressway Development Co., Ltd. operates as a critical infrastructure provider within China's transportation sector, specializing in the investment, construction, development, and long-term operation of toll expressways. The company's core revenue model is built on collecting toll fees from vehicles utilizing its managed road networks, creating a stable and predictable cash flow stream tied to regional economic activity and traffic volume. As a key player in Fujian province's development, the firm benefits from strategic positioning in a growing regional economy, leveraging its established infrastructure assets to maintain a dominant market position. Its operations encompass the entire asset lifecycle, including maintenance and management, ensuring service reliability and long-term asset value. This focus on essential transportation infrastructure provides a defensive business characteristic, as demand is relatively inelastic and supported by ongoing urbanization and economic growth trends in its operating region.

Revenue Profitability And Efficiency

The company generated CNY 3.03 billion in revenue with robust profitability, achieving a net income of CNY 781 million, translating to a healthy net margin of approximately 26%. Operating cash flow of CNY 2.09 billion significantly exceeds net income, indicating strong cash conversion efficiency and high-quality earnings derived from its toll-based business model.

Earnings Power And Capital Efficiency

Diluted EPS stands at CNY 0.28, reflecting solid earnings power from its established infrastructure assets. The substantial operating cash flow of over CNY 2 billion provides strong coverage for capital expenditures of CNY 597 million, allowing for significant discretionary cash generation after maintaining its existing road network.

Balance Sheet And Financial Health

The balance sheet appears conservative with CNY 2.0 billion in cash and equivalents against total debt of CNY 820 million, indicating a robust liquidity position and low financial leverage. This strong cash position relative to debt obligations provides considerable financial flexibility and resilience against economic fluctuations.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly policy, distributing a dividend of CNY 0.10 per share. The business model typically exhibits stable growth characteristics tied to regional economic development and traffic volume increases rather than rapid expansion, focusing on steady cash generation and reliable distributions.

Valuation And Market Expectations

With a market capitalization of CNY 9.63 billion and a beta of 0.21, the market prices the company as a low-volatility, defensive infrastructure play. The valuation reflects expectations for stable, predictable cash flows from its toll road operations with minimal sensitivity to broader market cycles.

Strategic Advantages And Outlook

The company's strategic advantage lies in its monopolistic position on operated toll roads and essential infrastructure role in Fujian's transportation network. The outlook remains stable, supported by inelastic demand for transportation infrastructure and the company's strong financial position to maintain and potentially expand its asset base.

Sources

Company Annual ReportExchange FilingsFinancial 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