investorscraft@gmail.com

Intrinsic ValuePower Construction Corporation of China, Ltd (601669.SS)

Previous Close$5.66
Intrinsic Value
Upside potential
Previous Close
$5.66

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

Power Construction Corporation of China, Ltd. is a dominant state-owned enterprise operating within the global engineering and construction sector, specializing in comprehensive power infrastructure solutions. Its core revenue model is built on engineering-procurement-construction (EPC) contracts for a diverse portfolio of energy projects, including hydro, thermal, nuclear, wind, and solar power generation, as well as power transmission and transformation systems. The company further diversifies its income through project investment, management services, equipment manufacturing, leasing, and real estate development, creating a multifaceted and resilient financial structure. As a key contractor for China's ambitious domestic and international Belt and Road Initiative infrastructure projects, the company holds a formidable market position. It leverages its integrated service capabilities—encompassing planning, survey, design, construction, and project management—to secure large-scale contracts, ensuring a stable project pipeline and reinforcing its status as a national champion in global infrastructure development.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 634.6 billion, demonstrating its massive scale in executing large infrastructure projects. Profitability is evidenced by a net income of CNY 12.0 billion, yielding a net margin of approximately 1.9%, which is characteristic of the competitive, low-margin nature of the EPC contracting industry. Operating cash flow was positive at CNY 24.5 billion, though it was significantly outweighed by substantial capital expenditures of CNY -59.1 billion, reflecting heavy ongoing investments in project development and equipment.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.70, translating the vast revenue base into shareholder returns. The significant gap between operating cash flow and capital expenditures highlights the capital-intensive nature of its business model, where efficient project execution and working capital management are critical for converting contracted revenue into sustainable cash generation and maintaining earnings power over the long term.

Balance Sheet And Financial Health

The balance sheet is substantial, with a high cash position of CNY 115.0 billion providing liquidity. However, this is offset by considerable total debt of CNY 428.8 billion, which is typical for a capital-intensive contractor financing large-scale, long-duration projects. The company's low beta of 0.22 suggests the market perceives its stock as less volatile than the broader market, potentially due to its state-backed status and stable contract flow.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy, distributing a dividend of CNY 0.127 per share. Its growth trajectory is intrinsically linked to national infrastructure investment policies and its ability to win large international contracts, particularly under China's global infrastructure initiatives, which drive its top-line expansion despite inherent margin pressures in the contracting business.

Valuation And Market Expectations

With a market capitalization of approximately CNY 99.2 billion, the market values the company at a significant discount to its annual revenue, reflecting expectations of continued low margins and high capital requirements. The valuation implies a focus on the company's asset base and contract backlog rather than high-profit growth expectations.

Strategic Advantages And Outlook

Its principal strategic advantages are its status as a key state-owned enterprise, integrated service offerings, and unparalleled experience in mega-project execution. The outlook is tied to global demand for power infrastructure and renewable energy projects, positioning the company to benefit from long-term energy transition trends, though it remains exposed to geopolitical risks and cyclical construction demand.

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