investorscraft@gmail.com

Intrinsic ValueShanghai Construction Group Co., Ltd. (600170.SS)

Previous Close$2.98
Intrinsic Value
Upside potential
Previous Close
$2.98

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

Shanghai Construction Group operates as a comprehensive construction and engineering conglomerate primarily serving China's massive infrastructure development market. The company generates revenue through large-scale project contracts encompassing building construction, bridge and railway development, public cultural facilities, industrial plants, and environmental protection initiatives. Its business model integrates traditional construction services with infrastructure investment and operation, creating diversified revenue streams across the project lifecycle from initial investment through long-term operational management. Operating in the highly competitive engineering and construction sector, the company leverages its Shanghai base to secure prestigious municipal projects while expanding internationally. Shanghai Construction maintains a strong market position through its technical expertise in complex infrastructure projects and longstanding relationships with government entities, positioning it as a key player in China's ongoing urbanization and infrastructure modernization initiatives. The company's scale and diversified project portfolio provide resilience against sector-specific downturns while capitalizing on national infrastructure investment programs.

Revenue Profitability And Efficiency

The company reported substantial revenue of CNY 300.2 billion, demonstrating its significant scale in the construction sector. However, net income of CNY 2.17 billion reflects thin operating margins characteristic of the competitive construction industry. Operating cash flow of CNY 12.13 billion indicates reasonable cash generation from operations, though margin pressures remain evident in the challenging contracting environment.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.24 reflects the capital-intensive nature of large-scale construction projects. The company maintains substantial cash reserves of CNY 103.5 billion, providing operational flexibility for project bidding and execution. Capital expenditures of CNY -2.46 billion suggest moderate investment in maintaining operational capabilities rather than aggressive expansion.

Balance Sheet And Financial Health

The balance sheet shows robust liquidity with cash and equivalents exceeding total debt of CNY 63.94 billion, indicating strong financial stability. This conservative debt position relative to cash reserves provides significant financial flexibility for undertaking large infrastructure projects and weathering industry cycles without excessive leverage concerns.

Growth Trends And Dividend Policy

The company maintains a modest dividend policy with CNY 0.06 per share, reflecting the capital-intensive nature of construction operations that require substantial retained earnings for project financing. Growth prospects are tied to China's infrastructure development agenda and the company's ability to secure large-scale public and private construction contracts in competitive bidding processes.

Valuation And Market Expectations

With a market capitalization of CNY 25.95 billion, the company trades at a significant discount to its annual revenue, reflecting market expectations of continued margin pressures in the construction sector. The low beta of 0.193 suggests relative stability compared to broader market movements, typical for established infrastructure companies.

Strategic Advantages And Outlook

The company benefits from its strategic position in Shanghai and longstanding government relationships, providing access to major infrastructure projects. Outlook remains tied to China's infrastructure investment levels, with opportunities in urban development, transportation networks, and environmental projects offset by competitive pressures and margin constraints in the construction industry.

Sources

Company financial reportsStock exchange disclosuresMarket 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