investorscraft@gmail.com

Intrinsic ValueChina State Construction Engineering Corporation Limited (601668.SS)

Previous Close$5.04
Intrinsic Value
Upside potential
Previous Close
$5.04

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 State Construction Engineering Corporation Limited is a dominant integrated construction and real estate conglomerate operating primarily within China's industrials sector. Its core revenue model is built on securing and executing large-scale building and infrastructure contracts, complemented by real estate development and investment activities. The company operates through five distinct segments: Building Construction, Infrastructure, Real Estate, Prospecting and Design, and Other ventures, providing a comprehensive suite of services from initial design to project completion. CSCEC holds a formidable market position as a subsidiary of its state-owned parent, granting it unparalleled scale and preferential access to major public works projects across the nation. Its project portfolio is exceptionally diverse, encompassing housing, urban rail transit, high-speed rail, bridges, airports, and even specialized nuclear power plants and super high-rise buildings. This entrenched role in national infrastructure development, combined with its extensive capabilities, solidifies its status as a systemically important contractor critical to China's urbanization and economic growth agenda.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 2.19 trillion for the period, demonstrating its immense scale. Profitability was solid with a net income of CNY 46.2 billion, translating to a net margin of approximately 2.1%. Operating cash flow was positive at CNY 15.8 billion, though it was significantly lower than net income, indicating potential working capital intensity inherent to its large-scale, long-cycle projects.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 1.11, reflecting the earnings power distributed across its substantial share base. The company engaged in significant capital expenditures of CNY -19.8 billion, highlighting the capital-intensive nature of its operations and ongoing investments in its project pipeline and potentially its real estate development segment.

Balance Sheet And Financial Health

The balance sheet is characterized by a substantial cash position of CNY 424.4 billion, providing a strong liquidity buffer. This is offset by a considerable total debt load of CNY 742.4 billion, which is typical for a capital-intensive firm financing large infrastructure projects. The company's low beta of 0.4 suggests the market perceives it as a less volatile investment relative to the broader market.

Growth Trends And Dividend Policy

The company maintains a shareholder returns policy, evidenced by a dividend per share of CNY 0.2715. Its growth trajectory is intrinsically linked to Chinese government infrastructure spending and real estate development policies, making it a key beneficiary of national economic planning and urbanization initiatives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 228.9 billion, the market values the company at a significant discount to its annual revenue, which is common for low-margin, capital-intensive industrials. The valuation reflects expectations for steady, policy-driven growth rather than high-margin expansion.

Strategic Advantages And Outlook

CSCEC's primary strategic advantages are its state affiliation, colossal scale, and full-service capabilities, which secure its role in China's flagship projects. The outlook is tied to continued government investment in infrastructure and managed growth in the real estate sector, though it remains exposed to broader economic cycles and policy shifts in China.

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