investorscraft@gmail.com

Intrinsic ValueSichuan Road & Bridge Co.,Ltd (600039.SS)

Previous Close$9.71
Intrinsic Value
Upside potential
Previous Close
$9.71

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

Sichuan Road & Bridge Co., Ltd. operates as a comprehensive infrastructure development conglomerate, specializing in the design, investment, construction, and operation of critical civil engineering projects across China and international markets. The company's core revenue model derives from large-scale public works contracts, including highways, bridges, tunnels, railways, and municipal infrastructure, leveraging its engineering expertise and state-backed ownership. Beyond traditional construction, the company has strategically diversified into clean energy generation through hydro and wind power plants, mineral resource extraction including gold and iron ore mining, and complementary financial services, creating a vertically integrated infrastructure ecosystem. This diversification enhances revenue stability while capitalizing on China's domestic infrastructure investment and Belt and Road Initiative opportunities. Its subsidiary relationship with Sichuan Railway Investment Group provides competitive advantages in securing major transportation projects, positioning it as a key regional player with expanding global footprint across Africa, Southeast Asia, and Oceania.

Revenue Profitability And Efficiency

The company generated CNY 107.2 billion in revenue with net income of CNY 7.2 billion, reflecting a net margin of approximately 6.7%. Operating cash flow of CNY 3.4 billion was substantially lower than net income, indicating potential working capital pressures typical in large-scale construction projects where progress payments and retention terms affect cash conversion cycles.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.84, the company demonstrates moderate earnings power relative to its capital-intensive operations. Significant capital expenditures of CNY 7.6 billion highlight the substantial ongoing investments required for infrastructure development and energy projects, though these are partially offset by operational cash generation.

Balance Sheet And Financial Health

The balance sheet shows CNY 20.8 billion in cash against CNY 57.3 billion in total debt, indicating leveraged positioning common in construction firms. This debt level supports project financing needs but requires careful management of interest coverage and project cash flow timing to maintain financial stability.

Growth Trends And Dividend Policy

The company maintains a dividend policy with CNY 0.414 per share distribution, reflecting commitment to shareholder returns despite capital-intensive growth requirements. Future growth will likely depend on continued infrastructure investment in China and successful execution of international projects under the Belt and Road Initiative.

Valuation And Market Expectations

With a market capitalization of CNY 74.4 billion and beta of 0.354, the market prices the company at approximately 10.3 times earnings, reflecting expectations for stable but moderate growth. The low beta suggests defensive characteristics relative to broader market movements, typical for infrastructure-focused companies.

Strategic Advantages And Outlook

Key advantages include state-affiliated ownership providing project access, diversified revenue streams across construction and energy, and international expansion capabilities. The outlook depends on continued government infrastructure spending, successful international project execution, and effective management of the capital-intensive business model amid economic cycles.

Sources

Company financial reportsStock exchange disclosuresCorporate description documents

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