investorscraft@gmail.com

Intrinsic ValueShaanxi Construction Engineering Group Corporation Limited (600248.SS)

Previous Close$3.62
Intrinsic Value
Upside potential
Previous Close
$3.62

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

Shaanxi Construction Engineering Group Corporation Limited is a prominent integrated construction and engineering conglomerate operating primarily within China, with an expanding international footprint. Its core revenue model is built on general contracting for a diverse portfolio of infrastructure projects, including municipal public works, petrochemical facilities, highways, and urban rail transit systems. The company generates income through project management fees, construction services, and the sale of related materials like commercial concrete and steel structures, supplemented by its real estate development arm. Operating in the highly competitive and cyclical industrials sector, the company leverages its state-affiliated background and extensive project experience to secure large-scale public and private contracts. Its market position is strengthened by a vertically integrated approach that encompasses everything from R&D and production to logistics, providing a comprehensive service offering that differentiates it from smaller, specialized competitors. This diversification across construction segments and ancillary businesses like healthcare and tourism helps mitigate risks associated with downturns in any single market, solidifying its role as a key regional player in China's vast infrastructure landscape.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 151.1 billion for the period, demonstrating its significant scale in the construction sector. However, profitability remains pressured, with net income of CNY 3.0 billion translating to a slim net margin of approximately 2.0%. A deeply negative operating cash flow of CNY -8.2 billion raises material concerns regarding working capital management and collection efficiency on its large project portfolio.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.79, reflecting the capital-intensive nature of its operations. The substantial negative operating cash flow, significantly exacerbated by high working capital demands, severely impacts the firm's ability to self-fund growth and indicates potential strain from extended project cycles and customer payment terms, challenging its operational efficiency.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 29.5 billion against total debt of CNY 39.4 billion, indicating a manageable but notable debt load. The negative free cash flow generation, calculated from operating and capital expenditures, is a critical watch item for liquidity and the company's capacity to service its financial obligations without relying on external financing.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy, evidenced by a dividend per share of CNY 0.14. Growth is inherently tied to the cyclicality of China's infrastructure investment and real estate markets. The current financial profile, particularly the cash flow situation, may constrain aggressive expansion or significant dividend increases in the near term.

Valuation And Market Expectations

With a market capitalization of approximately CNY 14.5 billion, the stock trades at a low earnings multiple, which is typical for the capital-intensive construction industry. A beta of 0.414 suggests the market perceives it as a less volatile investment relative to the broader market, potentially pricing in stability from its established position and state linkages.

Strategic Advantages And Outlook

The company's strategic advantages include its diversified project expertise, vertical integration, and likely strong relationships with local and central government entities for securing contracts. The primary outlook challenges involve navigating China's property market adjustments, improving cash conversion on projects, and managing leverage to ensure long-term financial sustainability amid economic headwinds.

Sources

Company DescriptionPublic Financial 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