investorscraft@gmail.com

Intrinsic ValueShenzhen Expressway Corporation Limited (600548.SS)

Previous Close$9.07
Intrinsic Value
Upside potential
Previous Close
$9.07

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

Shenzhen Expressway Corporation Limited is a leading infrastructure operator in China, specializing in the investment, construction, and management of toll highways and related urban transport assets. Its core revenue model is derived from toll collection across its portfolio of 17 highway projects, supplemented by diversified income streams from construction management, property development, and ancillary services like advertising and financial consulting. Operating within the critical Industrials sector, the company holds a strategically important position in the Pearl River Delta region, facilitating economic connectivity. Its market position is reinforced by its long-term concessions, government partnerships, and its status as a subsidiary of Shenzhen International Holdings, providing stability and growth opportunities in China's expansive infrastructure development landscape. The company's integrated service offerings and focus on key transportation corridors underpin its resilient business model and regional market strength.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 9.25 billion for the period, demonstrating strong toll-based cash flow generation. Net income was CNY 1.15 billion, resulting in a net profit margin of approximately 12.4%, reflecting efficient cost management within its capital-intensive operations. Operating cash flow was substantial at CNY 3.72 billion, significantly covering capital expenditures and underscoring the operational efficiency of its mature highway assets.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.44, indicating solid earnings power from its infrastructure portfolio. The company generated strong operating cash flow of CNY 3.72 billion, which comfortably funded capital expenditures of CNY 2.06 billion. This cash flow profile supports both debt servicing and strategic reinvestment, demonstrating effective capital allocation across its toll road operations and development projects.

Balance Sheet And Financial Health

The balance sheet shows CNY 2.91 billion in cash against total debt of CNY 26.70 billion, reflecting the leveraged nature of infrastructure financing. The debt level is typical for toll road operators funding long-term assets, while the substantial operating cash flow provides comfort for debt servicing. The company's beta of 0.49 indicates lower volatility relative to the market, characteristic of defensive infrastructure assets.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly dividend policy, distributing CNY 0.244 per share. Growth is driven by traffic volume increases on existing toll roads, potential new project acquisitions, and diversification into adjacent infrastructure services. The stable cash flow profile supports consistent dividend payments while allowing for strategic capital allocation to expansion opportunities in China's developing transport infrastructure sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 22.79 billion, the company trades at a P/E ratio around 20x based on current earnings. The below-market beta of 0.49 suggests investors value its defensive characteristics and stable cash flows. The valuation reflects expectations for steady growth through existing asset utilization and potential regional infrastructure development initiatives.

Strategic Advantages And Outlook

The company benefits from strategic concessions in the economically vibrant Pearl River Delta region, long-term government partnerships, and diversified revenue streams beyond pure toll collection. Its outlook is supported by China's ongoing infrastructure development, urbanization trends, and the essential nature of transportation assets. The stable cash flow generation provides a solid foundation for both dividend sustainability and selective growth investments.

Sources

Company Annual ReportStock Exchange Disclosures

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