investorscraft@gmail.com

Intrinsic ValueChongqing road & bridge co.,ltd (600106.SS)

Previous Close$6.36
Intrinsic Value
Upside potential
Previous Close
$6.36

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

Chongqing Road & Bridge Co., Ltd. operates as a specialized infrastructure company within China's industrial sector, focusing on the comprehensive management, construction, and maintenance of critical transportation assets. Its core revenue model is derived from long-term operation and maintenance contracts for existing toll roads and bridges, supplemented by project-based income from constructing new municipal engineering projects, including roads and bridges. The company further diversifies its operations through selective real estate development activities, leveraging its construction expertise. Operating from its base in Chongqing, a major municipal directly-controlled city, the company is strategically positioned to benefit from regional urbanization and government-led infrastructure investment. Its market position is that of a regional player, deeply entrenched in local development projects and public works, which provides a stable, albeit geographically concentrated, business foundation. This focus on essential infrastructure grants it a defensive operational profile, though it remains subject to the cyclicality of government capital expenditure budgets and real estate market conditions.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 113.0 million. Profitability appears robust with net income of CNY 157.5 million significantly exceeding revenue, suggesting the presence of substantial non-operating income or one-time gains. Operating cash flow was strong at CNY 147.7 million, indicating healthy cash generation from core activities. Capital expenditures were minimal, reflecting a mature asset base.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.12. The notable disparity between revenue and net income points to earnings power being potentially amplified by significant non-operational items. The strong operating cash flow relative to net income suggests high-quality earnings. Minimal capital expenditures indicate the company is in a harvest phase with its existing infrastructure assets.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with cash and equivalents of CNY 1.33 billion. Total debt is reported at CNY 1.39 billion, resulting in a net debt position that is nearly neutral, indicating a conservative financial structure. This strong balance sheet provides significant financial flexibility for ongoing operations and potential investments.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly capital allocation policy, paying a dividend of CNY 0.036 per share. The specific growth trajectory from the provided data is unclear due to the anomalous profit figure. Future growth is likely tied to regional infrastructure development plans and the execution of new construction contracts.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.05 billion, the company trades on the Shanghai Stock Exchange. A beta of 0.623 indicates lower volatility compared to the broader market, which is typical for infrastructure operators with stable, contracted revenue streams. The valuation reflects its status as a regional infrastructure entity.

Strategic Advantages And Outlook

The company's strategic advantages include its entrenched position in the Chongqing region's development and ownership of essential transportation infrastructure. Its outlook is intrinsically linked to Chinese governmental infrastructure spending policies and regional economic growth. A strong balance sheet positions it well to navigate economic cycles and selectively pursue new opportunities.

Sources

Company Financial ReportsShanghai Stock Exchange disclosures

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