investorscraft@gmail.com

Intrinsic ValueLongjian Road&Bridge Co.,Ltd (600853.SS)

Previous Close$4.35
Intrinsic Value
Upside potential
Previous Close
$4.35

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

Longjian Road & Bridge Co., Ltd. operates as a specialized engineering and construction firm within China's critical infrastructure sector, focusing on the comprehensive development of transportation networks. The company generates revenue through general contracting services for a diverse portfolio of projects, including municipal public engineering, highway pavement and subgrade construction, bridge engineering, and tunnel engineering, serving both domestic and international markets. Its core business model is built on securing large-scale public works contracts, often through competitive bidding processes, which provide stable, though sometimes low-margin, revenue streams tied to national and regional development initiatives. Operating from its base in Harbin, the company leverages its established presence and technical expertise to maintain a competitive position within the highly fragmented Chinese construction industry, catering to government-driven infrastructure investment which defines its market context and growth trajectory.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 18.29 billion for the period, demonstrating its significant scale in securing large infrastructure contracts. However, net income of CNY 413 million indicates relatively thin margins, which is characteristic of the competitive, capital-intensive construction industry. Strong operating cash flow of CNY 2.63 billion suggests effective management of project working capital and collection cycles.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.41 reflects the company's earnings power on a per-share basis. The substantial operating cash flow significantly exceeds capital expenditures of CNY -81.3 million, indicating that core operations are funding investments efficiently without heavy reliance on external financing for growth capital.

Balance Sheet And Financial Health

The balance sheet shows a high debt load with total debt of CNY 11.68 billion, which is common for construction firms financing long-duration projects. This is partially offset by a solid cash position of CNY 5.67 billion. The company's financial health appears managed, though leverage remains a key consideration for its capital-intensive operations.

Growth Trends And Dividend Policy

The company maintains a modest dividend policy, distributing CNY 0.04 per share, indicating a commitment to returning capital to shareholders while retaining earnings for operational funding and project financing. Growth is inherently tied to the cyclicality of government infrastructure spending and the award of new large-scale contracts.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.23 billion, the market values the company at a significant discount to its annual revenue, reflecting expectations of continued low margins and the high-risk, competitive nature of its contracting business. The low beta of 0.373 suggests the stock is perceived as less volatile than the broader market.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized expertise and established track record in road and bridge construction, positioning it to benefit from continued infrastructure investment in China. The outlook remains dependent on government fiscal policy and its ability to successfully bid on and execute profitable large-scale projects.

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