investorscraft@gmail.com

Intrinsic ValueChina Railway Group Limited (601390.SS)

Previous Close$5.70
Intrinsic Value
Upside potential
Previous Close
$5.70

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 Group Limited operates as a dominant integrated construction conglomerate, primarily serving the People's Republic of China's massive infrastructure development needs. Its core revenue model is built on securing and executing large-scale government and public-private partnership contracts across railways, highways, bridges, tunnels, and metropolitan transit systems. The company leverages its full-service capabilities, spanning survey, design, consulting, construction, and equipment manufacturing, to provide end-to-end solutions for complex national projects. This positions it as a critical enabler of China's Belt and Road Initiative and domestic urbanization policies, benefiting from state-backed investment in transportation networks. Its market position is fortified by immense scale, decades of specialized experience, and deep, longstanding relationships with central and local government entities, creating significant barriers to entry for competitors. Beyond pure construction, it diversifies revenue through property development, mining, and financial services, though infrastructure remains its central profit driver and defining market identity.

Revenue Profitability And Efficiency

The company generated substantial revenue of CNY 1.16 trillion, demonstrating its massive scale in infrastructure projects. Net income was CNY 27.89 billion, resulting in a net profit margin of approximately 2.4%, which is characteristic of the capital-intensive, low-margin construction industry. Operating cash flow was positive at CNY 28.05 billion, though significantly overshadowed by substantial capital expenditures of CNY -58.0 billion, reflecting heavy ongoing investment in equipment and project development.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 1.08, indicating the earnings power derived from its vast contract portfolio. The significant gap between robust operating cash flow and massive capital expenditures highlights the capital-intensive nature of its operations, requiring continual reinvestment to maintain its competitive position and execute on its large-scale, long-duration infrastructure projects.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 250.06 billion. Total debt is substantial at CNY 467.10 billion, which is typical for a firm financing large-scale infrastructure development. The low beta of 0.41 suggests the market perceives the stock as a defensive investment, likely due to its reliance on state-backed contracts and its role in national strategic projects.

Growth Trends And Dividend Policy

Growth is intrinsically linked to Chinese government infrastructure spending and urbanization policies. The company demonstrates a commitment to shareholder returns, paying a dividend of CNY 0.178 per share. Its future trajectory is heavily dependent on continued public investment in transportation and construction projects within China and associated international initiatives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 130.22 billion, the market valuation is significantly lower than the annual revenue, which may reflect the low-margin, cyclical nature of the business and its high leverage. Investors appear to be pricing in the risks associated with capital intensity and dependence on government fiscal policy.

Strategic Advantages And Outlook

Its foremost strategic advantage is its entrenched position as a preferred contractor for critical national infrastructure, providing a durable, though policy-dependent, revenue stream. The outlook is tied to China's long-term economic planning and infrastructure investment cycles, with potential international expansion under the Belt and Road Initiative offering additional growth avenues alongside its stable domestic operations.

Sources

Company DescriptionFinancial Data Provided

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