investorscraft@gmail.com

Intrinsic ValueGuizhou Transportation Planning Survey&Design Academe Co.,Ltd. (603458.SS)

Previous Close$11.45
Intrinsic Value
Upside potential
Previous Close
$11.45

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

Guizhou Transportation Planning Survey&Design Academe operates as a specialized engineering consulting and contracting firm focused on China's infrastructure development sector. The company generates revenue through comprehensive service offerings including survey, design, consulting, testing, and supervision services across transportation infrastructure projects. Its expertise spans highways, bridges, tunnels, geotechnical engineering, mechanical and electrical systems, municipal works, and port development, positioning it as an integrated solutions provider in the engineering value chain. The company leverages its founding in 1958 to establish long-term relationships with government agencies and construction firms, benefiting from China's ongoing infrastructure investment programs. Its market position is strengthened by specialized technical capabilities across multiple engineering disciplines, though it operates in a competitive landscape with regional and national players. The firm's international operations provide diversification beyond domestic Chinese projects, though its core market remains focused on transportation infrastructure development within China and neighboring regions.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.50 billion for the period but experienced significant challenges with a net loss of CNY 306.5 million. This negative profitability reflects margin pressures in the competitive engineering consulting sector. Operating cash flow remained positive at CNY 229.2 million, indicating some operational cash generation despite the bottom-line difficulties. The negative EPS of -0.99 CNY underscores the profitability challenges facing the business in the current operating environment.

Earnings Power And Capital Efficiency

Current earnings power appears constrained given the substantial net loss position. The company maintains moderate capital expenditure levels at CNY 19.3 million, suggesting careful capital allocation during this challenging period. The positive operating cash flow relative to capital expenditures indicates some ability to fund necessary investments internally, though the overall financial performance raises questions about return on capital and operational efficiency metrics.

Balance Sheet And Financial Health

The balance sheet shows CNY 887.6 million in cash against total debt of CNY 1.14 billion, indicating a leveraged position with debt exceeding liquid resources. This financial structure suggests some liquidity constraints, though the cash position provides a buffer for ongoing operations. The debt level relative to the company's market capitalization of CNY 2.63 billion indicates moderate financial leverage that requires careful management given current profitability challenges.

Growth Trends And Dividend Policy

Despite current profitability challenges, the company maintained a dividend payment of 0.06 CNY per share, suggesting management's commitment to shareholder returns. The negative earnings trend contrasts with this dividend policy, raising questions about sustainability. Growth prospects are tied to China's infrastructure investment cycle and the company's ability to secure new projects in both domestic and international markets while improving operational efficiency.

Valuation And Market Expectations

With a market capitalization of CNY 2.63 billion and negative earnings, traditional valuation metrics are challenging to apply. The beta of 0.617 suggests lower volatility than the broader market, possibly reflecting the defensive nature of infrastructure services. Market expectations appear to incorporate a recovery scenario, with valuation potentially based on future earnings normalization rather than current depressed profitability levels.

Strategic Advantages And Outlook

The company's long-established presence since 1958 provides institutional knowledge and client relationships that represent strategic advantages. Its comprehensive service offering across multiple engineering disciplines allows for integrated project delivery. The outlook depends on margin improvement, successful project execution, and China's infrastructure spending priorities. International expansion offers growth opportunities but also introduces execution risks in unfamiliar markets.

Sources

Company financial reportsStock exchange disclosuresPublic company 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