investorscraft@gmail.com

Intrinsic ValueAnhui Gourgen Traffic Construction Co.,Ltd. (603815.SS)

Previous Close$6.93
Intrinsic Value
Upside potential
Previous Close
$6.93

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

Anhui Gourgen Traffic Construction operates as a specialized infrastructure contractor focused on China's transportation sector, generating revenue through government and municipal construction contracts. The company's core operations encompass comprehensive road construction, bridge engineering, tunnel projects, and municipal infrastructure development, supplemented by maintenance services that provide recurring revenue streams. Operating within China's vast engineering and construction industry, Gourgen leverages its established presence since 1993 to secure regional projects, positioning itself as a mid-tier contractor competing for provincial infrastructure tenders. The company's market position reflects the characteristics of China's fragmented construction sector, where regional expertise and government relationships are critical competitive advantages. Its business model depends heavily on public infrastructure spending cycles and demonstrates typical contractor characteristics including project-based revenue recognition and working capital intensity.

Revenue Profitability And Efficiency

The company reported revenue of CNY 4.17 billion with net income of CNY 130.2 million, reflecting a net margin of approximately 3.1%. Operating cash flow was negative CNY 192.7 million, indicating potential working capital challenges typical in construction projects where progress payments may lag behind expenditure requirements. The negative operating cash flow suggests the company is funding project execution through other financing sources.

Earnings Power And Capital Efficiency

Diluted EPS stood at CNY 0.21, demonstrating modest earnings generation relative to the capital-intensive nature of infrastructure construction. The negative operating cash flow relative to positive net income highlights the working capital intensity of the business model, where revenue recognition precedes cash collection. Capital expenditures of CNY 16.7 million appear minimal relative to revenue, suggesting asset-light operations focused on project management rather than heavy equipment ownership.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 849.4 million against total debt of CNY 1.44 billion, indicating moderate leverage. The debt level appears manageable given the company's market capitalization of CNY 7.4 billion. The cash position provides some buffer for operational needs, though the negative operating cash flow requires monitoring for sustained financial health.

Growth Trends And Dividend Policy

The company maintained a dividend payout of CNY 0.065 per share, representing a payout ratio of approximately 31% based on reported EPS. This indicates a commitment to shareholder returns despite the capital-intensive nature of the business. Growth prospects are tied to China's infrastructure investment cycles and regional development policies, which can be cyclical in nature.

Valuation And Market Expectations

Trading at a market capitalization of CNY 7.4 billion, the company carries a price-to-earnings multiple of approximately 57x based on current earnings, reflecting market expectations for future growth or potential earnings recovery. The beta of 0.302 suggests lower volatility than the broader market, typical for infrastructure stocks with stable government-contracted revenue streams.

Strategic Advantages And Outlook

The company benefits from established regional presence and expertise in transportation infrastructure, though it operates in a competitive market. Future performance will depend on China's infrastructure spending priorities, the company's ability to secure profitable contracts, and improved working capital management to convert earnings into sustainable cash flows.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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