investorscraft@gmail.com

Intrinsic ValueCRRC Corporation Limited (601766.SS)

Previous Close$6.31
Intrinsic Value
Upside potential
Previous Close
$6.31

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

CRRC Corporation Limited is a global leader in the rail transportation equipment industry, operating primarily within the industrials sector. Its core revenue model is diversified across the research, design, manufacturing, sale, and servicing of a comprehensive portfolio of rolling stock, including electric and diesel locomotives, high-speed trains, metro cars, and light rail vehicles. The company also generates significant income from the sale of critical components, such as motors and control systems, and has expanded into related areas like wind turbines and engineering machinery. This diversification provides resilience against cyclical demand in any single product line. CRRC holds a dominant market position, particularly within Mainland China, which is undergoing massive railway infrastructure expansion. Its international footprint is substantial, supported by a strategy of exporting complete systems and technology, often tied to global infrastructure projects. The company's scale, integrated manufacturing capabilities, and state-backed support create significant barriers to entry for competitors, solidifying its status as a national champion and a pivotal player in global rail supply chains.

Revenue Profitability And Efficiency

For the period, CRRC reported robust revenue of CNY 246.5 billion. The company converted this top-line performance into a net income of CNY 12.4 billion, demonstrating its ability to maintain profitability on large-scale, complex projects. Strong operating cash flow of CNY 27.1 billion significantly exceeded capital expenditures, indicating healthy cash generation from its core operations.

Earnings Power And Capital Efficiency

The company's earnings power is evidenced by its net profit margin on its substantial revenue base. A diluted EPS of CNY 0.43 reflects the earnings attributable to its large shareholder base. The significant positive operating cash flow underscores capital efficiency, providing ample internal funding for investments and obligations.

Balance Sheet And Financial Health

CRRC maintains a very strong financial position with a substantial cash reserve of CNY 67.5 billion. This liquidity vastly exceeds its total debt of CNY 14.9 billion, resulting in a net cash position that provides a formidable buffer against market volatility and funds strategic initiatives without reliance on external financing.

Growth Trends And Dividend Policy

The company's growth is leveraged to global railway infrastructure development and urbanization trends. It supports a shareholder return policy, evidenced by a dividend per share of CNY 0.21. This payout represents a portion of earnings, balancing returns to investors with reinvestment for future expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 220.4 billion, the market valuation reflects the company's scale and dominant industry position. A beta of 0.55 suggests the stock has been less volatile than the broader market, which may appeal to investors seeking lower-risk exposure to the industrials sector.

Strategic Advantages And Outlook

CRRC's outlook is underpinned by its integrated business model, technological expertise, and alignment with national infrastructure priorities. Its strategic advantages include immense scale, a comprehensive product portfolio, and a strong export franchise. The company is well-positioned to capitalize on long-term global trends in sustainable transportation and urban mobility.

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