investorscraft@gmail.com

Intrinsic ValueGuangxi Wuzhou Communications Co., Ltd. (600368.SS)

Previous Close$4.03
Intrinsic Value
Upside potential
Previous Close
$4.03

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

Guangxi Wuzhou Communications Co., Ltd. operates as a critical infrastructure provider in China's transportation sector, primarily generating revenue through toll collection on its managed road networks. The company's core business model leverages long-term concessions to create stable cash flows from vehicular traffic, while strategically diversifying into complementary logistics services and real estate development to enhance overall profitability. Operating within the industrials sector, the company holds a regional stronghold in Guangxi province, benefiting from its established position in economically vital transport corridors. This market positioning provides defensive characteristics against economic cycles, though it remains subject to regional traffic patterns and government infrastructure policies. The dual diversification into logistics and real estate represents a strategic effort to monetize adjacent opportunities beyond pure toll collection, creating a more resilient revenue base while maintaining its foundational role in regional connectivity.

Revenue Profitability And Efficiency

The company demonstrated solid financial performance with CNY 1.82 billion in revenue and net income of CNY 698 million, reflecting a healthy net margin of approximately 38%. Strong operating cash flow of CNY 1.08 billion significantly exceeded net income, indicating high-quality earnings from its capital-intensive toll road operations with minimal non-cash adjustments.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.43 and substantial operating cash flow generation, the company exhibits strong earnings power relative to its asset base. Capital expenditures of CNY 771 million represent significant ongoing investment in maintaining and potentially expanding its transportation infrastructure assets to support future revenue growth.

Balance Sheet And Financial Health

The balance sheet shows moderate leverage with total debt of CNY 1.38 billion against cash holdings of CNY 456 million. The company's low beta of 0.31 suggests defensive characteristics, while its ability to generate strong operational cash flows provides comfort regarding debt servicing capacity and financial stability.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.131, representing a payout ratio of approximately 30% based on current EPS. This balanced capital allocation strategy supports both returning capital to shareholders and funding ongoing infrastructure investments for sustainable growth.

Valuation And Market Expectations

Trading at a market capitalization of CNY 6.91 billion, the company's valuation reflects its stable toll road operations and defensive characteristics. The market appears to price the stock as a utility-like infrastructure play, with modest growth expectations balanced against reliable cash flow generation.

Strategic Advantages And Outlook

The company's strategic advantages include its established regional infrastructure assets, diversified revenue streams, and defensive market position. Future performance will depend on regional economic activity, traffic volume trends, and successful execution of its logistics and real estate diversification initiatives within China's evolving transportation landscape.

Sources

Company financial reportsStock exchange 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