investorscraft@gmail.com

Intrinsic ValueChina Nuclear Engineering Corporation Limited (601611.SS)

Previous Close$15.49
Intrinsic Value
Upside potential
Previous Close
$15.49

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 Nuclear Engineering Corporation Limited is a premier engineering and construction firm operating as a critical subsidiary of the state-owned China National Nuclear Corporation. Its core revenue model is derived from large-scale, technically complex construction projects, primarily focused on the design and building of nuclear power plants and reactors, which form the backbone of China's strategic energy infrastructure development. The company also leverages its specialized expertise to secure high-value contracts in defense and military engineering, encompassing nuclear industry facilities, aerospace, aviation, and shipbuilding projects, thereby diversifying its revenue streams. Furthermore, it engages in substantial industrial and civil engineering, providing services for petrochemical complexes, energy plants, metallurgy facilities, and municipal infrastructure, positioning it as a comprehensive turnkey solutions provider. This diversified yet synergistic portfolio establishes the company as a dominant, state-backed player in China's strategic infrastructure sector, benefiting from long-term national policy support and high barriers to entry.

Revenue Profitability And Efficiency

The company reported substantial revenue of CNY 113.5 billion for the period, demonstrating its significant scale in executing large-scale projects. However, profitability appears constrained, with net income of CNY 2.06 billion translating to a narrow net margin. This is further evidenced by negative operating cash flow of CNY -3.34 billion, indicating potential challenges in working capital management or collection cycles inherent to large construction contracts.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.57, reflecting the company's earnings power on a per-share basis. The significant capital expenditures of CNY -1.75 billion highlight the capital-intensive nature of its operations, requiring continual investment to maintain its technical capabilities and execute complex projects, which impacts overall capital efficiency metrics.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 13.21 billion, providing some liquidity. However, this is offset by a considerably larger total debt burden of CNY 57.33 billion, indicating a leveraged financial structure. This debt level is typical for large engineering and construction firms but requires careful management of cash flows and project profitability to service obligations.

Growth Trends And Dividend Policy

The company maintains a dividend policy, distributing CNY 0.094 per share. Growth is intrinsically linked to China's national infrastructure and energy policy, particularly the expansion of its nuclear power fleet and strategic defense projects, providing a pipeline of potential future contracts driven by state investment rather than organic market demand.

Valuation And Market Expectations

With a market capitalization of approximately CNY 27.0 billion, the market values the company at a significant discount to its annual revenue, suggesting expectations of continued pressure on profitability and cash flow generation. A low beta of 0.339 indicates the stock is perceived as less volatile than the broader market, possibly due to its state-owned status.

Strategic Advantages And Outlook

Its primary strategic advantage is its position as a key subsidiary of China National Nuclear Corporation, ensuring access to strategically important national projects. The outlook is tied to the long-term trajectory of China's nuclear energy and defense spending, offering stable demand but subject to shifts in government policy and funding priorities.

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