investorscraft@gmail.com

Intrinsic ValueGuangshen Railway Company Limited (601333.SS)

Previous Close$3.13
Intrinsic Value
Upside potential
Previous Close
$3.13

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

Guangshen Railway Company Limited operates as a critical transportation infrastructure provider in China's Pearl River Delta region, specializing in railway passenger and freight services. The company generates revenue through multiple streams including inter-city express trains between Guangzhou and Shenzhen, long-distance passenger services, and cross-border operations to Hong Kong. Its freight division handles diverse cargo types including containers, dangerous goods, and perishables, while ancillary services encompass railway network usage fees, locomotive leasing, and onboard retail sales. Operating in China's state-dominated railway sector, the company maintains a strategically vital position connecting major economic hubs in Southern China. Its market position is strengthened by exclusive operating rights on key routes and integration with national railway networks. The company leverages its geographic advantage in one of China's most economically dynamic regions, serving both domestic and international transportation needs while benefiting from government infrastructure priorities and urban development initiatives.

Revenue Profitability And Efficiency

The company reported revenue of CNY 27.1 billion with net income of CNY 1.06 billion, reflecting a net margin of approximately 3.9%. Operating cash flow of CNY 2.71 billion significantly exceeded capital expenditures of CNY 1.29 billion, indicating strong cash generation from core operations. The modest profitability suggests operational efficiency within the capital-intensive railway industry, though margins remain constrained by regulated pricing and infrastructure maintenance costs.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.15 demonstrates the company's earnings capacity relative to its substantial share base. The positive operating cash flow coverage of capital expenditures indicates adequate internal funding for infrastructure investments. The company maintains operational sustainability through its diverse revenue streams, though earnings power is influenced by regulatory frameworks and economic conditions affecting passenger and freight volumes.

Balance Sheet And Financial Health

With CNY 1.93 billion in cash and equivalents against total debt of CNY 2.13 billion, the company maintains a conservative leverage profile. The moderate debt level relative to its market capitalization of CNY 22.6 billion suggests financial stability. The balance sheet structure appears appropriate for a capital-intensive infrastructure business, providing capacity for strategic investments while managing financial risk.

Growth Trends And Dividend Policy

The company distributed a dividend of CNY 0.07 per share, representing a payout ratio of approximately 47% based on EPS. This dividend policy reflects management's commitment to shareholder returns while retaining earnings for operational needs. Growth prospects are tied to regional economic development, urbanization trends, and government infrastructure spending in the Pearl River Delta region.

Valuation And Market Expectations

Trading with a beta of 0.58, the stock exhibits lower volatility than the broader market, typical of infrastructure utilities. The market capitalization of CNY 22.6 billion values the company at approximately 0.83 times revenue, reflecting market expectations for stable, regulated returns rather than aggressive growth. This valuation aligns with the defensive characteristics of essential transportation infrastructure.

Strategic Advantages And Outlook

The company benefits from strategic geographic positioning in China's most economically dynamic region and exclusive operating rights on critical routes. Its integration with national railway networks provides competitive advantages, while government infrastructure development policies support long-term growth. The outlook remains stable, driven by essential transportation demand, though subject to regulatory changes and economic cycles affecting passenger and freight volumes.

Sources

Company financial reportsStock exchange disclosuresPublicly available 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