investorscraft@gmail.com

Intrinsic ValueShandong Hi-speed Company Limited (600350.SS)

Previous Close$10.02
Intrinsic Value
Upside potential
Previous Close
$10.02

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company financial reportsStock exchange disclosuresCorporate filings

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