investorscraft@gmail.com

Intrinsic ValueChina Railway Construction Corporation Limited (601186.SS)

Previous Close$7.27
Intrinsic Value
Upside potential
Previous Close
$7.27

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

China Railway Construction Corporation Limited is a dominant, state-owned integrated construction conglomerate operating primarily in Mainland China and internationally. Its core business model is centered on large-scale infrastructure development, generating revenue through five distinct segments: Construction Operations, Survey and Design Consultancy, Manufacturing, Real Estate Development, and Other Business Operations. The company is a pivotal player in China's massive infrastructure sector, undertaking critical projects including railways, highways, metropolitan transit systems, bridges, tunnels, and real estate. This diversified yet synergistic approach allows it to capture value across the entire project lifecycle, from initial design and consultancy to construction, equipment supply, and subsequent property development. Its market position is exceptionally strong, underpinned by its status as a key subsidiary of the state-owned China Railway Construction Corporation, ensuring a steady pipeline of government-backed projects central to national development plans. This entrenched relationship provides a significant competitive moat, making it one of the world's largest and most influential engineering and construction enterprises.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 1.07 trillion for the period, demonstrating its massive scale. Profitability remains solid with a net income of CNY 22.22 billion, translating to a net margin of approximately 2.1%. However, operational efficiency faced headwinds as evidenced by negative operating cash flow of CNY -31.42 billion, which may reflect the capital-intensive nature and extended payment cycles inherent in large-scale infrastructure projects.

Earnings Power And Capital Efficiency

The firm's earnings power is substantial, generating diluted earnings per share of CNY 1.46. Capital allocation is heavily weighted toward reinvestment, with significant capital expenditures of CNY -37.95 billion directed towards sustaining and expanding its operational capabilities. This high level of investment is typical for a capital-intensive business focused on long-term infrastructure assets and project execution.

Balance Sheet And Financial Health

The balance sheet is characterized by a substantial cash position of CNY 185.70 billion, providing ample liquidity. This is offset by a considerable total debt load of CNY 422.12 billion, reflecting the leveraged financing often required to fund major infrastructure endeavors. The company's financial health is supported by its state-backing and strategic importance to the national economy.

Growth Trends And Dividend Policy

Growth is aligned with national infrastructure investment cycles and urbanization trends. The company maintains a shareholder return policy, distributing a dividend of CNY 0.30 per share. This payout represents a dividend yield that provides a return to investors while retaining capital for ongoing project funding and expansion initiatives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 102.75 billion, the market valuation implies a price-to-earnings ratio that reflects its status as a large-cap, state-influenced industrial conglomerate. A beta of 0.365 indicates the stock is perceived as less volatile than the broader market, likely due to its defensive characteristics and stable government-contracted revenue streams.

Strategic Advantages And Outlook

Its foremost strategic advantage is its entrenched position as a primary contractor for China's infrastructure development, ensuring a durable revenue base. The outlook is intrinsically linked to continued state investment in transportation and urban development, though it remains exposed to macroeconomic cycles and government policy shifts regarding fiscal stimulus and debt management.

Sources

Company DescriptionProvided Financial 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