Data is not available at this time.
Shandong Hi-speed Company Limited operates as a critical infrastructure provider in China's transportation sector, primarily generating revenue through toll collection from its extensive network of approximately 2,575 kilometers of roads, bridges, and tunnels. The company leverages a stable, asset-heavy business model where toll operations provide predictable cash flows while strategically diversifying into complementary sectors including finance, environmental protection, and value chain investments. As a subsidiary of the state-backed Shandong Hi-speed Group, the company benefits from regional monopoly characteristics and government-supported infrastructure development initiatives. Its market position is strengthened by strategic geographic coverage in Shandong province, a key economic region with substantial traffic volumes, creating barriers to entry for potential competitors. The company's expansion into adjacent industries demonstrates a deliberate strategy to enhance revenue diversification while maintaining its core competency in transportation infrastructure management.
The company generated CNY 28.5 billion in revenue with net income of CNY 3.2 billion, reflecting a net margin of approximately 11.2%. Operating cash flow of CNY 6.8 billion demonstrates strong cash generation from toll operations, though substantial capital expenditures of CNY 8.6 billion indicate ongoing infrastructure investments and maintenance requirements for its extensive road network.
Diluted EPS of CNY 0.54 reflects the company's earnings capacity relative to its capital structure. The significant capital expenditure program, while reducing free cash flow in the short term, supports long-term asset quality and revenue sustainability. The company's ability to maintain profitability amid substantial infrastructure investments indicates operational efficiency in managing its extensive transportation assets.
With total debt of CNY 62.9 billion against cash reserves of CNY 2.8 billion, the company maintains a leveraged capital structure typical for infrastructure operators. The debt level supports the capital-intensive nature of toll road operations, while the stable cash flow generation provides debt service capability. The balance sheet reflects the long-term asset base required for transportation infrastructure management.
The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.42, representing a payout ratio of approximately 78% based on diluted EPS. This substantial distribution policy indicates management's confidence in stable cash flows from toll operations while balancing reinvestment needs for network expansion and maintenance requirements.
Trading with a market capitalization of CNY 43.0 billion and a beta of 0.137, the market prices the company as a defensive infrastructure play with low volatility. The valuation reflects expectations of stable, regulated returns from toll operations with limited exposure to economic cycles, characteristic of essential transportation assets.
The company benefits from strategic monopolistic positions in key transportation corridors and government backing through its parent company. Future prospects depend on traffic growth patterns, toll rate adjustments, and successful execution of diversification strategies into complementary sectors while maintaining operational efficiency across its extensive infrastructure portfolio.
Company financial reportsStock exchange disclosuresCorporate filings
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |