investorscraft@gmail.com

Intrinsic ValueAnhui Construction Engineering Group Co., Ltd. (600502.SS)

Previous Close$4.78
Intrinsic Value
Upside potential
Previous Close
$4.78

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

Anhui Construction Engineering Group operates as a comprehensive construction and engineering conglomerate primarily serving China's infrastructure development sector. The company functions as a general contractor specializing in water conservancy, hydropower projects, residential and commercial buildings, highways, and municipal public works. Its diversified service portfolio includes earth and stone works, road pavements, architectural decoration, port and waterway engineering, and landscaping projects, positioning it as an integrated infrastructure solutions provider. The firm maintains additional revenue streams through real estate development and sales, coupled with hydropower plant construction and operation, creating a vertically integrated business model. Operating from its Handan base, the company leverages China's ongoing urbanization and infrastructure investment programs, competing in the highly fragmented but strategically important domestic construction sector where regional expertise and government relationships are critical competitive factors.

Revenue Profitability And Efficiency

The company generated CNY 96.5 billion in revenue with net income of CNY 1.34 billion, reflecting thin operating margins characteristic of the competitive construction industry. Operating cash flow of CNY 1.21 billion indicates adequate operational funding, though significant capital expenditures of CNY -9.64 billion suggest substantial ongoing investment in projects and equipment. The margin structure demonstrates the capital-intensive nature of large-scale infrastructure contracting with tight profitability constraints.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.78 reflects moderate earnings generation relative to the company's substantial asset base and project portfolio. The negative capital expenditure figure, while large in magnitude, represents investments in long-term projects and equipment necessary for executing major construction contracts. The company's earnings power is constrained by the low-margin nature of construction contracting but supported by diversified revenue streams including real estate development.

Balance Sheet And Financial Health

The balance sheet shows CNY 18.4 billion in cash against total debt of CNY 60.5 billion, indicating significant financial leverage common in construction firms that utilize debt financing for large projects. The debt level reflects the capital-intensive requirements of simultaneous infrastructure projects and real estate development. Liquidity appears managed with cash reserves supporting ongoing operations amid substantial contractual commitments and working capital needs.

Growth Trends And Dividend Policy

The company maintains a dividend policy with CNY 0.27 per share distribution, providing shareholder returns despite operating in a capital-intensive industry. Growth prospects are tied to China's infrastructure investment cycle and urbanization trends, with the diversified project portfolio offering some resilience against sector-specific downturns. The balance between reinvestment needs and shareholder returns reflects management's capital allocation strategy in a cyclical industry.

Valuation And Market Expectations

With a market capitalization of CNY 8.17 billion, the company trades at a significant discount to its revenue base, reflecting market concerns about construction sector margins and leverage. The low beta of 0.451 suggests relative defensive characteristics compared to the broader market, possibly due to government-related project funding and essential infrastructure focus. Valuation metrics indicate market pricing for modest growth expectations and risk associated with high debt levels.

Strategic Advantages And Outlook

The company benefits from its diversified project expertise and established position in China's infrastructure ecosystem, particularly in water conservancy and hydropower specialties. Strategic advantages include integrated service capabilities from construction to real estate development, providing multiple revenue streams. The outlook depends on continued government infrastructure spending, urbanization policies, and the company's ability to manage project execution risks while maintaining financial stability amid high leverage.

Sources

Company financial statementsStock exchange disclosuresMarket data providers

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