investorscraft@gmail.com

Intrinsic ValueHubei Chutian Smart Communication Co.,Ltd. (600035.SS)

Previous Close$3.98
Intrinsic Value
Upside potential
Previous Close
$3.98

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

Hubei Chutian Smart Communication Co., Ltd. is a diversified infrastructure operator headquartered in Wuhan, China, primarily focused on the investment, construction, toll collection, and maintenance of highways and bridges. Its core revenue model is anchored in toll-based income from its transportation assets, providing a stable cash flow stream. The company has strategically expanded beyond its traditional expressway operations into a wide array of adjacent service sectors, including catering, accommodation, vehicle maintenance, tourism development, advertising media, and logistics. This diversification leverages its existing infrastructure and customer traffic to create additional monetization channels and reduce reliance on a single revenue source. Its involvement in technology research and development, particularly for intelligent transportation systems and communication equipment, positions it at the intersection of traditional infrastructure and modern smart city solutions. Operating within China's vast and critical industrial sector, the company holds a significant regional position in Hubei province, benefiting from state-supported infrastructure development while navigating a competitive and regulated market landscape.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 4.39 billion for the period. Its net income of CNY 767.6 million demonstrates strong profitability, translating to a healthy net margin. High operating cash flow of CNY 1.73 billion significantly exceeds capital expenditures, indicating efficient conversion of earnings into cash and strong operational efficiency.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.48, reflecting solid earnings power derived from its toll operations and diversified service businesses. The substantial operating cash flow provides strong internal funding for investments and debt service, underscoring capital efficiency despite the capital-intensive nature of its infrastructure assets.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 951 million against total debt of CNY 6.55 billion. This indicates a leveraged financial structure typical for infrastructure companies, requiring careful management of debt obligations. The company's low beta of 0.288 suggests its financial profile is perceived as stable and less volatile than the broader market.

Growth Trends And Dividend Policy

The company has established a shareholder returns policy, evidenced by a dividend per share of CNY 0.17. Future growth is likely tied to expansion of its toll road portfolio, increased traffic volume, and the successful scaling of its diversified service and smart technology ventures alongside China's infrastructure development plans.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.49 billion, the market valuation appears to reflect the company's stable, utility-like cash flows from its core toll operations. The valuation likely incorporates expectations for steady, regulated returns rather than high growth, aligning with its low-beta characteristic.

Strategic Advantages And Outlook

A key strategic advantage is its entrenched position in Hubei's critical transportation infrastructure, providing a defensive revenue base. The outlook is supported by China's ongoing infrastructure investment, though performance is subject to regional economic activity, regulatory changes on toll rates, and the execution success of its diversification and technology initiatives.

Sources

Company DescriptionFinancial Data Provided

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