investorscraft@gmail.com

Intrinsic ValueJiangxi Ganyue Expressway CO.,LTD. (600269.SS)

Previous Close$4.95
Intrinsic Value
Upside potential
Previous Close
$4.95

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

Jiangxi Ganyue Expressway operates as a critical infrastructure provider within China's transportation sector, generating revenue primarily through toll collection on its managed 800-kilometer expressway network. Its core business involves the operation, maintenance, and management of key routes including Changjiu, Changzhang, and Jiujing, which are vital arteries for regional economic activity in Jiangxi Province. The company leverages a concession-based model, providing stable cash flows from its essential public utility function. Beyond its primary toll operations, the company diversifies its revenue streams through ancillary services. These include highway mechanical and electrical engineering construction, refined oil sales at service stations, and real estate development, creating a more resilient business structure. Its market position is strengthened by its strategic ownership of critical transportation infrastructure, which functions as a regional monopoly on its specific routes. The company further enhances its technological capabilities through the R&D of specialized products like toll systems, monitoring systems, and traffic safety software, supporting both its own operations and potential external contracts.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 5.99 billion, demonstrating strong toll collection efficiency. Profitability is healthy with a net income of CNY 1.28 billion, indicating effective cost management relative to its capital-intensive operations. The high operating cash flow of CNY 2.60 billion significantly exceeds net income, highlighting excellent cash conversion from its asset-heavy business model.

Earnings Power And Capital Efficiency

Jiangxi Ganyue exhibits solid earnings power with a diluted EPS of CNY 0.55. The substantial operating cash flow underscores its ability to generate funds from core operations. Capital expenditures of CNY -2.43 billion reflect significant ongoing investment in maintaining and potentially expanding its expressway infrastructure, which is typical for this industry to ensure long-term asset integrity.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 2.70 billion. Total debt stands at CNY 6.76 billion, which is manageable given the stable and predictable nature of its cash flows. The company's financial health appears stable, supported by its essential infrastructure assets and consistent revenue generation.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly policy, distributing a dividend of CNY 0.17 per share. Growth is inherently linked to regional economic development and traffic volume increases on its existing network, as well as potential acquisitions of new toll road concessions. Its diversified ventures in oil sales and real estate provide additional avenues for expansion beyond pure toll operations.

Valuation And Market Expectations

With a market capitalization of approximately CNY 11.61 billion, the market values the company's stable, utility-like cash flows. A very low beta of 0.264 indicates the stock is perceived as a defensive investment, less volatile than the broader market, which aligns with the characteristics of a toll road operator.

Strategic Advantages And Outlook

The company's strategic advantage lies in its ownership of essential, monopolistic transportation infrastructure, providing a durable competitive moat. The outlook is stable, tied to regional economic growth and vehicle usage trends. Future performance will depend on traffic flow, toll rate adjustments, and the successful execution of its ancillary business strategies.

Sources

Company DescriptionProvided Financial Data

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