investorscraft@gmail.com

Intrinsic ValueBeijing-Shanghai High-Speed Railway Co.,Ltd. (601816.SS)

Previous Close$4.87
Intrinsic Value
Upside potential
Previous Close
$4.87

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

Beijing-Shanghai High-Speed Railway Co., Ltd. operates as a critical infrastructure asset within China's industrials sector, specifically in passenger rail transportation. Its core revenue model is derived from operating the high-speed railway line connecting Beijing and Shanghai, one of the most economically vital corridors in the country. The company generates income primarily from ticket sales for passenger services, leveraging its exclusive right to operate trains on this specific, company-owned infrastructure. This strategic positioning within a government-supported, high-priority transportation network provides a formidable and largely protected market position. The route serves major economic hubs including Beijing, Tianjin, Hebei, Shandong, Anhui, Jiangsu, and Shanghai, ensuring consistent demand from both business and leisure travelers. Its operation is integral to regional connectivity and economic development, aligning with national strategic initiatives. This creates a high-barrier-to-entry business with a natural monopoly characteristic on its specific line, resulting in a stable and predictable cash flow stream underpinned by essential transportation demand.

Revenue Profitability And Efficiency

The company demonstrates strong revenue generation and high profitability, with FY 2024 revenue of CNY 42.2 billion translating to a net income of CNY 12.8 billion. This indicates a robust net profit margin of approximately 30%, reflecting the highly efficient and scalable nature of its asset-heavy operations. The significant operating cash flow of CNY 20.1 billion further underscores exceptional cash conversion efficiency from its core business activities.

Earnings Power And Capital Efficiency

The enterprise exhibits substantial earnings power, as evidenced by its diluted EPS of CNY 0.26. Capital expenditures of CNY -1.2 billion are modest relative to its massive operating cash flow, suggesting the core infrastructure is largely complete and the business is in a harvest phase. This results in very high free cash flow generation, highlighting superior capital efficiency for a infrastructure-intensive enterprise.

Balance Sheet And Financial Health

The balance sheet is characterized by a significant debt load of CNY 52.3 billion, which is typical for capital-intensive infrastructure projects. This is offset by a strong liquidity position with cash and equivalents of CNY 10.2 billion. The company's healthy operating cash flow provides ample coverage for debt servicing obligations, indicating a manageable financial structure despite the leverage.

Growth Trends And Dividend Policy

Historical growth is tied to passenger volume recovery and economic activity along its corridor. The company has established a shareholder return policy, distributing a dividend of CNY 0.1182 per share. The payout appears sustainable given the strong and stable cash flow profile, signaling a commitment to returning capital alongside maintaining the infrastructure.

Valuation And Market Expectations

With a market capitalization of approximately CNY 256.9 billion, the market assigns a price-to-earnings multiple based on the reported EPS. A beta of 0.327 suggests the stock is perceived as less volatile than the broader market, likely due to its utility-like characteristics and essential service nature, implying expectations of stable, defensive performance.

Strategic Advantages And Outlook

The company's primary strategic advantage is its ownership and exclusive operational rights to a critically important transportation artery in China. Its outlook is intrinsically linked to domestic economic growth, urbanization trends, and government policy supporting rail infrastructure. Its monopolistic position on this route provides a durable competitive moat and a predictable long-term cash flow profile.

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