investorscraft@gmail.com

Intrinsic ValueLong Yuan Construction Group Co., Ltd. (600491.SS)

Previous Close$3.18
Intrinsic Value
Upside potential
Previous Close
$3.18

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

Long Yuan Construction Group Co., Ltd. is a prominent Chinese engineering and construction firm specializing in a diverse portfolio of complex infrastructure and building projects. Its core revenue model is derived from contracting for the construction of public and private sector facilities, including stadiums, educational institutions, medical complexes, high-rise offices, and transportation infrastructure like roads and bridges. The company operates within China's competitive industrials sector, serving both government and commercial clients. Its market position is built on a long operating history since 1980 and a demonstrated capability to execute large-scale, technically demanding projects, from airport terminal steel structures to specialized interior decoration and foundation works. This established presence and broad service offering provide a foundation for competing for major domestic contracts, though it operates in a cyclical industry sensitive to economic conditions and government infrastructure spending.

Revenue Profitability And Efficiency

The company generated robust revenue of CNY 9.12 billion for the period, demonstrating significant top-line activity. However, this was overshadowed by a substantial net loss of CNY -663 million, indicating severe profitability challenges and potential margin pressure. Operating cash flow was positive at CNY 1.42 billion, which suggests core project execution is generating cash despite the reported bottom-line loss.

Earnings Power And Capital Efficiency

Earnings power was severely impaired, with a diluted EPS of -CNY 0.43 reflecting the net loss. The positive operating cash flow significantly exceeding capital expenditures of just -CNY 50 million indicates that the business is not heavily capital intensive, but current earnings are not creating shareholder value.

Balance Sheet And Financial Health

The balance sheet shows a high degree of leverage, with total debt of CNY 20.20 billion significantly outweighing cash and equivalents of CNY 1.30 billion. This elevated debt burden raises substantial concerns about financial health, liquidity, and the company's ability to service its obligations, posing a major risk to its stability.

Growth Trends And Dividend Policy

The significant net loss indicates a contraction rather than growth for the period. Reflecting this financial distress, the company's dividend policy is conservative, with a dividend per share of CNY 0, prioritizing capital retention over shareholder distributions in the current challenging environment.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.64 billion, the market is valuing the company at a significant discount to its annual revenue, which is likely a reflection of its deep unprofitability and highly leveraged balance sheet. The low beta of 0.322 suggests the stock is perceived as less volatile than the broader market.

Strategic Advantages And Outlook

The company's strategic advantages lie in its long-established track record and diverse project expertise within China's construction sector. The outlook remains challenging, contingent on improving project margins, managing its substantial debt load, and navigating the cycles of government infrastructure investment and domestic economic conditions.

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