investorscraft@gmail.com

Intrinsic ValueJiangsu Expressway Company Limited (600377.SS)

Previous Close$12.03
Intrinsic Value
Upside potential
Previous Close
$12.03

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

Jiangsu Expressway Company Limited is a leading toll road operator in China's industrials sector, specifically within infrastructure operations. Its core revenue model is derived from collecting tolls on a strategic portfolio of highways and bridges, primarily located in the economically vital Jiangsu Province. This includes critical arteries like the Shanghai-Nanjing Expressway and the Jiangyin Bridge, positioning the company as a key facilitator of regional commerce and transportation. Beyond its primary toll operations, the company diversifies its income through ancillary service offerings at its facilities, including refueling, retail, and advertising, and maintains a smaller presence in passenger transportation and real estate development. Its market position is fortified by its extensive network of approximately 910 kilometers of operated roads, a portfolio of 17 projects, and its status as a subsidiary of the state-owned JiangSu Communications Holding Co., Ltd., which provides a stable operational environment and underscores its strategic importance within the region's infrastructure landscape.

Revenue Profitability And Efficiency

The company demonstrates solid financial performance with revenue of CNY 23.2 billion. Its profitability is robust, evidenced by a net income of CNY 4.95 billion, translating to a healthy net margin. Operating cash flow of CNY 6.32 billion indicates strong conversion of earnings into cash, supporting its operational and financial commitments effectively.

Earnings Power And Capital Efficiency

The company exhibits considerable earnings power with a diluted EPS of CNY 0.98. Capital expenditures of CNY -10.8 billion reflect significant ongoing investment in maintaining and potentially expanding its infrastructure assets, which is typical for a capital-intensive toll road operator focused on long-term asset value.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 864 million against a substantial total debt of CNY 20.77 billion. This elevated debt level is characteristic of infrastructure firms funding large-scale projects, and its manageability is supported by the stable, predictable cash flows generated from its toll operations.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly capital allocation policy, evidenced by a dividend per share of CNY 0.49, representing a 50% payout ratio based on its EPS. This consistent return of capital underscores a commitment to providing income alongside the potential for growth tied to regional economic and traffic trends.

Valuation And Market Expectations

With a market capitalization of approximately CNY 59.6 billion, the market valuation reflects the company's role as a stable, income-generating infrastructure asset. A beta of 0.551 indicates lower volatility compared to the broader market, aligning with investor perception of it as a defensive holding.

Strategic Advantages And Outlook

The company's strategic advantages are rooted in its monopolistic-like ownership of critical transportation infrastructure in a prosperous economic region. Its outlook is intrinsically linked to Jiangsu Province's continued economic development and vehicular traffic growth, providing a predictable and defensive operational profile for the foreseeable future.

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