investorscraft@gmail.com

Intrinsic ValueTengda Construction Group Co., Ltd. (600512.SS)

Previous Close$2.46
Intrinsic Value
Upside potential
Previous Close
$2.46

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

Tengda Construction Group Co., Ltd. operates as a comprehensive construction and engineering firm based in Taizhou, China, primarily serving the domestic infrastructure market. Its core revenue model is project-based, deriving income from contracts for constructing urban roads, bridges, highways, sewage treatment systems, housing, and track crossings, alongside real estate development and investment activities. The company functions within China's expansive industrials sector, specifically engineering and construction, which is heavily influenced by government infrastructure spending and urbanization policies. Tengda's market positioning is that of a regional player with a diversified project portfolio, enabling it to mitigate risks associated with single-project dependency. Its long-standing presence since 1972 provides established local relationships and operational experience, though it operates in a highly competitive and fragmented industry. The company's involvement in both public infrastructure and real estate development allows it to capture value across different phases of urban growth, though it remains subject to cyclical demand and regulatory changes in the Chinese property and construction markets.

Revenue Profitability And Efficiency

The company reported revenue of CNY 3.72 billion for the period, with a net income of CNY 26.0 million, indicating thin margins. Operating cash flow was negative at CNY -91.1 million, while capital expenditures were CNY -126.2 million, reflecting significant cash outflows for investments, potentially in project development or equipment.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.0164, demonstrating modest earnings power relative to the share base. The negative operating cash flow, coupled with substantial capital expenditures, suggests challenges in converting earnings into cash, which may impact capital efficiency and reinvestment capabilities.

Balance Sheet And Financial Health

The balance sheet shows strong liquidity with cash and equivalents of CNY 2.60 billion, significantly outweighing total debt of CNY 15.5 million. This low leverage position indicates a robust financial health with ample capacity to withstand industry downturns or fund future projects without excessive borrowing.

Growth Trends And Dividend Policy

The company paid a dividend of CNY 0.02 per share, indicating a shareholder return policy despite modest earnings. Growth trends are not explicitly detailed, but the capital expenditure level suggests ongoing investment in capacity or projects, potentially aimed at future revenue expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.11 billion, the market values the company at a premium to its revenue, reflecting expectations for recovery or growth. The beta of 0.496 suggests lower volatility compared to the broader market, indicating perceived stability.

Strategic Advantages And Outlook

Tengda's strategic advantages include its diversified project portfolio and strong liquidity position. The outlook depends on China's infrastructure spending and real estate market conditions, with its low debt providing flexibility to navigate economic cycles and pursue opportunities.

Sources

Company Financial ReportsShanghai Stock Exchange 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