investorscraft@gmail.com

Intrinsic ValueChina Railway Hi-tech Industry Corporation Limited (600528.SS)

Previous Close$8.36
Intrinsic Value
Upside potential
Previous Close
$8.36

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

China Railway Hi-tech Industry Corporation Limited operates as a specialized infrastructure equipment manufacturer serving global construction markets. The company generates revenue through designing, manufacturing, and installing critical railway and transit infrastructure components, including turnouts, bridge steel structures, and advanced tunneling equipment like shield machines and TBMs. Its comprehensive service offering spans scientific research, design, manufacturing, installation, and maintenance services, creating multiple revenue streams across the project lifecycle. As a subsidiary of China Railway Group, the company benefits from strong positioning within China's massive infrastructure development ecosystem, particularly in railway and urban transit projects driven by national development initiatives. The company serves diverse sectors including railways, highways, municipal works, water conservancy, and urban rail transit, leveraging its technological expertise in specialized construction machinery. Its market position is strengthened by China's ongoing infrastructure investment and Belt and Road Initiative projects, providing sustained demand for its high-tech engineering solutions.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 29.0 billion with net income reaching CNY 1.77 billion, demonstrating effective operational scale. Profitability metrics indicate solid margin management within the capital-intensive infrastructure sector. Operating cash flow of CNY 644.6 million, though positive, suggests careful working capital management given the project-based nature of its business and substantial equipment investments.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.76 reflects the company's earnings capacity relative to its share base. The modest operating cash flow relative to net income indicates typical timing differences in infrastructure project payments and collections. Capital expenditures of CNY 589.3 million demonstrate ongoing investment in production capacity and technological advancement to maintain competitive positioning.

Balance Sheet And Financial Health

The balance sheet shows exceptional strength with CNY 6.90 billion in cash and equivalents against minimal total debt of CNY 228.9 million, resulting in a net cash position. This conservative financial structure provides significant flexibility for strategic investments and weathering cyclical industry downturns while maintaining strong liquidity buffers.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.1036, representing a reasonable payout ratio. Growth prospects are tied to China's continued infrastructure development and international expansion through Belt and Road projects, though subject to government spending cycles and economic conditions affecting construction activity.

Valuation And Market Expectations

With a market capitalization of CNY 18.82 billion, the company trades at modest earnings multiples reflective of its industrial sector positioning. The beta of 0.487 indicates lower volatility than the broader market, suggesting investor perception of stable, government-supported business fundamentals despite cyclical industry characteristics.

Strategic Advantages And Outlook

The company benefits from strategic positioning within China's state-led infrastructure ecosystem and technological expertise in specialized equipment. Outlook remains positive due to sustained government infrastructure investment, though dependent on national policy directions and economic conditions. International expansion opportunities through global infrastructure projects provide additional growth vectors beyond domestic markets.

Sources

Company financial statementsStock exchange disclosuresCorporate 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