investorscraft@gmail.com

Intrinsic ValueChongqing Construction Engineering Group Corporation Limited (600939.SS)

Previous Close$3.16
Intrinsic Value
Upside potential
Previous Close
$3.16

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

Chongqing Construction Engineering Group Corporation Limited is a prominent integrated construction and engineering conglomerate based in Chongqing, China. The company operates a diversified business model, generating revenue through the construction of critical infrastructure projects including housing, roads, bridges, tunnels, water conservancy systems, and port facilities. Its operations extend into rail transit and real estate development, complemented by a building materials business and manufacturing of steel and construction machinery. This positions the firm as a comprehensive service provider within the industrials sector, catering to China's extensive urbanization and infrastructure development needs. Beyond traditional contracting, the company enhances its market position through value-added services such as engineering design, technical consulting, project investment management, and construction finance, creating a multifaceted revenue stream. Its established presence in the Chongqing region, a major municipal economic hub, provides a stable base of operations while it competes in the broader, highly fragmented Chinese construction market. The integrated model, combining construction, manufacturing, and financial services, aims to capture value across the entire project lifecycle.

Revenue Profitability And Efficiency

The company reported substantial revenue of CNY 27.3 billion, underscoring its significant scale of operations. However, this was accompanied by a net loss of CNY 436 million, indicating severe pressure on profitability and operational efficiency. The negative diluted EPS of CNY -0.24 reflects this challenging bottom-line performance, suggesting issues with cost control or project margins within the competitive construction landscape.

Earnings Power And Capital Efficiency

Despite the net loss, the firm generated a positive operating cash flow of CNY 358 million, which is a critical indicator of its ability to fund core operations from its business activities. Capital expenditures of CNY -130 million were modest relative to its revenue base, suggesting a capital-light approach or a potential scaling back of investments amidst current financial headwinds.

Balance Sheet And Financial Health

The balance sheet shows a strong cash position of CNY 5.57 billion, providing a crucial liquidity buffer. This is offset by a considerably higher total debt of CNY 17.3 billion, indicating a leveraged financial structure common in capital-intensive construction but warranting close monitoring for sustainability, especially given the recent period of net losses.

Growth Trends And Dividend Policy

The reported net loss points to a contraction rather than growth in the most recent period. Despite this profitability challenge, the company maintained a modest dividend payout of CNY 0.01 per share, signaling a commitment to returning capital to shareholders, though the sustainability of this policy is contingent on a return to profitability.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.0 billion, the market is valuing the company at a significant discount to its annual revenue, which is typical for a firm experiencing losses. The low beta of 0.42 suggests the stock is perceived as less volatile than the broader market, potentially reflecting its status as a state-influenced entity in a defensive sector.

Strategic Advantages And Outlook

The company's key strategic advantage lies in its integrated service model and entrenched position in the development of Chongqing. Its outlook is tied to China's infrastructure spending and urban renewal policies. A return to profitability will be essential for improving its financial health and justifying its current market valuation over the long term.

Sources

Company Annual ReportShanghai 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