investorscraft@gmail.com

Intrinsic ValueNingbo Construction Co., Ltd. (601789.SS)

Previous Close$5.20
Intrinsic Value
Upside potential
Previous Close
$5.20

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

Ningbo Construction Co., Ltd. is a diversified engineering and construction firm operating primarily in China's industrials sector. The company's core revenue model is derived from a comprehensive suite of construction and contracting services, including general contracting for building construction, municipal engineering, and specialized works like curtain walls and fire engineering. Its operations span the entire project lifecycle, from initial engineering survey and architectural design to construction, mechanical and electrical installation, and supervision services, providing integrated solutions. The company further diversifies its revenue streams through the production and sale of construction materials, including concrete, prestressed pipe piles, and subway shield segments. Founded in 1951 and based in Ningbo, the company has established a long-standing regional presence, leveraging its extensive service portfolio to cater to infrastructure and real estate development demands. Its market position is that of a established regional player, deeply embedded in local development projects rather than a national leader, competing on its integrated service capabilities and local expertise.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 21.06 billion for the period, demonstrating significant scale in its operations. However, profitability is a concern, with net income of CNY 308 million translating to a thin net margin of approximately 1.5%. Operating cash flow was a modestly positive CNY 37 million, but this was overshadowed by capital expenditures of -CNY 117 million, indicating potential cash flow pressure from investments.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.28, reflecting the modest bottom-line result on a per-share basis. The significant disparity between the positive operating cash flow and the substantially negative free cash flow, after accounting for capital expenditures, suggests the business is currently capital-intensive. This indicates that a large portion of its operating cash generation is being reinvested back into the business to maintain or grow its asset base.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 5.55 billion. Total debt is nearly equivalent at CNY 5.52 billion, resulting in a conservative net debt position. This suggests a balanced approach to leverage, providing financial flexibility while not being overly aggressive. The company appears to be in a stable financial position to meet its obligations.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.1. This payout represents a dividend yield on the current market capitalization, indicating a shareholder-friendly policy. Growth trends must be inferred from the scale of operations and reinvestment levels, as specific historical growth rates are not provided in the data.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.13 billion, the stock trades at a significant discount to its annual revenue, reflecting the market's pricing of its low-profit margins. The low beta of 0.334 suggests the stock has been less volatile than the broader market, which is typical for value-oriented industrial stocks. This valuation implies muted market expectations for future earnings growth or margin expansion.

Strategic Advantages And Outlook

The company's strategic advantages lie in its diversified service offering and long-established presence in its regional market. Its integrated model, covering design, construction, and materials, provides a competitive edge for securing contracts. The outlook is tied to the health of the Chinese construction and infrastructure sector, with its performance dependent on continued regional development investment and its ability to manage project margins effectively.

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