investorscraft@gmail.com

Intrinsic ValueShanghai Pudong Construction Co.,Ltd. (600284.SS)

Previous Close$7.85
Intrinsic Value
Upside potential
Previous Close
$7.85

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 Pudong Construction Co., Ltd. is a diversified Chinese infrastructure conglomerate operating primarily within the industrials sector. Its core business model revolves around securing and executing large-scale public works contracts, generating revenue from the construction of roads, highways, bridges, and municipal facilities, alongside real estate development and specialized material production. The company leverages its established presence in the critical Shanghai economic zone, positioning itself as a key player in regional urbanization and government-led infrastructure initiatives. Beyond traditional construction, it has expanded into complementary high-margin services including engineering technology consulting, financial services, and environmental protection, creating a more resilient and integrated service portfolio. This diversification helps mitigate cyclical risks inherent in the construction industry while capitalizing on China's sustained investment in domestic infrastructure modernization and urban development.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 18.86 billion for the period, demonstrating its significant scale in project execution. However, profitability metrics indicate pressure, with net income of CNY 593 million translating to a relatively thin net margin. Operational efficiency appears challenged, as evidenced by negative operating cash flow of CNY -172 million, which may reflect the working capital-intensive nature of large-scale construction projects and timing differences in collections.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.61, providing a measure of bottom-line performance on a per-share basis. The significant negative operating cash flow, even after adjusting for capital expenditures of CNY -151 million, suggests that current earnings are not yet fully converting into cash, a common characteristic during periods of aggressive project expansion and investment in work-in-progress inventory.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 3.63 billion. This provides a substantial buffer against its total debt of CNY 1.91 billion. The low debt level relative to its cash holdings and equity indicates a conservative financial structure with low leverage risk, affording the company flexibility to fund future projects or weather industry downturns.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly dividend policy, distributing CNY 0.267 per share. This payout demonstrates a commitment to returning capital despite the cash flow pressures from its growth and project cycles. Future growth is likely tied to the continuation of government infrastructure spending and the company's ability to secure new large-scale contracts in its core markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.93 billion, the market assigns a valuation that reflects its established position and asset base. The exceptionally low beta of 0.346 suggests the stock is perceived by the market as a defensive investment, potentially less volatile than the broader market, which may be attributed to its reliance on government-backed infrastructure projects.

Strategic Advantages And Outlook

The company's primary strategic advantage is its entrenched role in developing the critical Shanghai region's infrastructure, providing a steady stream of government-contracted projects. Its diversification into adjacent services like technology consulting and environmental protection offers pathways for higher-margin growth. The outlook remains cautiously optimistic, contingent on sustained public investment in infrastructure and the company's operational execution to improve cash flow conversion.

Sources

Company DescriptionFinancial Data Provided

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