investorscraft@gmail.com

Intrinsic ValueCCCC Design & Consulting Group Co., Ltd. (600720.SS)

Previous Close$7.41
Intrinsic Value
Upside potential
Previous Close
$7.41

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

CCCC Design & Consulting Group operates as a comprehensive engineering services provider within China's infrastructure sector, specializing in the full project lifecycle from initial planning to final execution. The company generates revenue through three primary segments: survey and design services, project general contracting, and supervision/engineering testing. Its service portfolio encompasses strategic planning consultation, technical design solutions, project management oversight, and quality assurance testing, positioning it as an integrated solutions provider rather than a pure design firm. As a subsidiary of China Communications Construction Company, one of China's largest infrastructure conglomerates, the group leverages its parent company's extensive project pipeline and national reputation to secure major transportation, marine, and urban development contracts. This affiliation provides competitive advantages in bidding for large-scale government infrastructure projects, particularly those aligned with China's Belt and Road Initiative, while its technical expertise in complex engineering challenges establishes its market position as a specialized high-value consultant rather than a commoditized service provider.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 12.4 billion with strong net income of CNY 1.75 billion, reflecting a healthy net margin of approximately 14%. However, operating cash flow was negative CNY 306 million despite positive earnings, indicating potential working capital pressures from project advances or receivables collection cycles in its contracting business. Capital expenditures of CNY 250 million suggest moderate investment in maintaining technical capabilities rather than aggressive expansion.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.83 and substantial cash holdings of CNY 7.66 billion, the company demonstrates solid earnings generation relative to its market capitalization. The negative operating cash flow relative to net income warrants monitoring, though this may reflect timing differences in large infrastructure project billing cycles rather than operational inefficiency. The company maintains a capital-light model despite its general contracting segment.

Balance Sheet And Financial Health

The balance sheet appears strong with CNY 7.66 billion in cash against modest total debt of CNY 1.09 billion, indicating minimal leverage and substantial liquidity buffers. This conservative financial structure provides flexibility to weather project cycles and invest in strategic opportunities without relying heavily on external financing. The net cash position supports financial stability in China's cyclical infrastructure market.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.229, representing a payout ratio of approximately 28% based on current EPS. This balanced capital allocation strategy combines returning cash to shareholders with retaining earnings for organic growth opportunities. The company's positioning in China's ongoing infrastructure development suggests stable long-term growth prospects despite periodic policy-driven fluctuations.

Valuation And Market Expectations

Trading at a market capitalization of CNY 17.7 billion, the company carries a P/E ratio of approximately 10x based on current earnings, suggesting modest market expectations relative to its profitability. The low beta of 0.466 indicates relative defensive characteristics compared to the broader market, likely reflecting its stable government-backed project flow and established market position.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its affiliation with CCCC, providing access to major infrastructure projects and technical resources. Its integrated service model creates cross-selling opportunities across the project lifecycle. Outlook remains tied to China's infrastructure investment levels, with potential growth from urbanization initiatives and international expansion under the Belt and Road framework, though subject to government policy directions.

Sources

Company financial reportsStock exchange disclosuresCompany description 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