investorscraft@gmail.com

Intrinsic ValueShanghai Shentong Metro Co.,Ltd. (600834.SS)

Previous Close$8.88
Intrinsic Value
Upside potential
Previous Close
$8.88

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

Shanghai Shentong Metro Co., Ltd. is a pivotal player in China's urban transit infrastructure, operating as a core subsidiary of the state-owned Shanghai Shentong Metro Group. Its primary revenue model is built on the development, operation, and comprehensive maintenance management of the extensive Shanghai metro system, a critical public utility. The company's operations are deeply integrated into the city's daily function, generating income from passenger fares and long-term service contracts for facility and equipment upkeep. Beyond its core transit operations, the firm has strategically diversified its revenue streams into adjacent sectors, including industrial investment, rail transit construction management, and financial services such as leasing and commercial factoring. This diversification, coupled with its recent foray into new energy-related businesses, positions it to capitalize on broader urban development and sustainability trends. Its market position is exceptionally strong, benefiting from a natural monopoly as the primary operator of one of the world's largest and busiest metro networks, which provides a stable, utility-like cash flow and significant barriers to entry for any potential competitors.

Revenue Profitability And Efficiency

The company reported revenue of CNY 585.9 million with a net income of CNY 51.8 million, indicating a net profit margin of approximately 8.8%. This demonstrates an ability to convert a significant portion of its top-line figure into bottom-line earnings. Strong operating cash flow of CNY 829.8 million significantly exceeds net income, highlighting robust cash generation from its core utility operations.

Earnings Power And Capital Efficiency

The firm exhibits solid earnings power, with diluted EPS of CNY 0.11. Capital expenditures of CNY -66.6 million are modest relative to its substantial operating cash flow, suggesting the company is not in a highly intensive capital investment phase and can fund its maintenance and growth needs internally while generating significant free cash flow.

Balance Sheet And Financial Health

Financial health appears robust, characterized by a strong liquidity position with cash and equivalents of CNY 358.1 million. Total debt is a manageable CNY 135.4 million, resulting in a conservative debt-to-equity profile. This low leverage provides considerable financial flexibility and resilience against economic downturns.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly capital allocation policy, evidenced by a dividend per share of CNY 0.038. This represents a payout ratio of roughly 35% based on its EPS, indicating a commitment to returning capital to investors while retaining ample earnings to fund future operational needs and strategic initiatives without relying heavily on external financing.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.20 billion, the stock trades at a price-to-earnings multiple derived from its current earnings. A beta of 0.391 suggests the market perceives it as a defensive, lower-volatility investment, likely due to its essential public utility service model and stable cash flows, which are less correlated with broader economic cycles.

Strategic Advantages And Outlook

The company's strategic advantages are rooted in its monopolistic position within a vital urban infrastructure asset and its backing by a major state-owned parent. Its outlook is tied to the long-term growth of Shanghai's population and public transit ridership, with diversification into new energy and financial services providing additional avenues for stable, long-term value creation.

Sources

Company Annual ReportPublic Financial 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