investorscraft@gmail.com

Intrinsic ValueDaqin Railway Co., Ltd. (601006.SS)

Previous Close$5.02
Intrinsic Value
Upside potential
Previous Close
$5.02

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

Daqin Railway Co., Ltd. is a critical freight rail operator in China, specializing in the heavy-haul transportation of bulk commodities. Its core revenue model is derived from fees charged for moving coal, coke, steel, and various ores across its extensive 3,099-kilometer network. As a subsidiary of China Rail Way Taiyuan Group, the company is deeply integrated into the nation's industrial supply chain, functioning as an essential artery for raw material logistics. Within the industrials sector, Daqin holds a dominant and strategically vital position, operating one of the world's busiest and most efficient heavy-haul railway lines. Its market position is fortified by high barriers to entry, significant infrastructure ownership, and its pivotal role in ensuring energy security by connecting northern coal production bases with key consumption centers in the east. This entrenched role provides a durable competitive moat and aligns its fortunes closely with China's broader industrial and energy policies, making it a foundational component of the country's transportation infrastructure.

Revenue Profitability And Efficiency

The company generated robust revenue of CNY 74.6 billion, demonstrating its scale as a major transport operator. Profitability is solid, with net income of CNY 9.0 billion, indicating effective cost management on its capital-intensive network. Operating cash flow of CNY 9.3 billion significantly exceeds capital expenditures, highlighting strong operational efficiency and cash generation.

Earnings Power And Capital Efficiency

Daqin exhibits considerable earnings power, converting its massive asset base into a diluted EPS of CNY 0.50. Capital efficiency is demonstrated by the substantial operating cash flow, which is more than double its capital expenditures, indicating prudent reinvestment and a highly cash-generative core business model.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, featuring a massive cash position of CNY 61.3 billion that dwarfs its total debt of CNY 18.1 billion. This results in a significant net cash position, providing immense financial flexibility and a very low-risk profile, further underscored by its low beta of 0.17.

Growth Trends And Dividend Policy

Historical performance is tied to coal transport volumes and broader industrial demand in China. The company maintains a shareholder-friendly dividend policy, distributing a substantial CNY 0.27 per share, which represents a strong payout from its stable earnings and immense cash reserves.

Valuation And Market Expectations

With a market capitalization of approximately CNY 122.9 billion, the market appears to value the company as a stable, utility-like infrastructure asset. The low beta suggests investor perception is anchored on its defensive characteristics and reliable cash flows rather than high growth expectations.

Strategic Advantages And Outlook

Daqin's strategic advantages are its irreplaceable infrastructure, state-backed ownership, and monopolistic position on its key routes. The outlook is intrinsically linked to China's energy policies and industrial output, positioning it for stable, long-term operation barring a major structural shift away from coal.

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