investorscraft@gmail.com

Intrinsic ValueRoadMainT Co.,Ltd. (603860.SS)

Previous Close$32.25
Intrinsic Value
Upside potential
Previous Close
$32.25

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

RoadMainT Co., Ltd. operates as a specialized technology provider within China's critical highway infrastructure sector. The company's core revenue model is built on providing a comprehensive suite of high-tech services and proprietary systems for road maintenance, including condition detection, assessment, and data-driven decision analysis. It serves a diverse client base managing network-level highways, trunk roads, and municipal infrastructure, positioning itself as an essential partner for public and private entities focused on asset preservation and operational efficiency. The firm leverages its proprietary technology platforms, such as CMAP and CRMS, to offer integrated asset management solutions, creating a recurring revenue stream from software, data services, and ongoing technical consultation. This focus on technology-driven maintenance solutions differentiates it from traditional construction firms and places it at the intersection of industrials and software-enabled services in a niche but vital market.

Revenue Profitability And Efficiency

For the fiscal period, the company reported revenue of CNY 260.0 million and a robust net income of CNY 44.6 million, translating to a high net profit margin of approximately 17.2%. This indicates strong pricing power and effective cost management within its specialized service offerings. Operating cash flow of CNY 51.0 million significantly exceeded net income, demonstrating excellent cash conversion efficiency from its project-based and consulting activities.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power with a diluted EPS of CNY 0.67. Its capital efficiency is notable, as modest capital expenditures of CNY 7.6 million were easily covered by its strong operating cash generation. The business model appears inherently capital-light, relying more on intellectual property and technical expertise than heavy physical assets to drive profitability.

Balance Sheet And Financial Health

RoadMainT maintains an exceptionally strong balance sheet characterized by a significant cash position of CNY 269.9 million and a complete absence of total debt. This pristine financial health provides substantial liquidity to fund organic growth initiatives, weather economic cycles, and potentially pursue strategic acquisitions without leveraging the company's capital structure.

Growth Trends And Dividend Policy

While specific growth rates are not provided, the company has established a shareholder returns policy, evidenced by a dividend per share of CNY 0.1673. This payout, combined with a zero-debt balance sheet, suggests a management strategy focused on delivering consistent returns while retaining ample capital for reinvestment into its technology-driven service offerings.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.08 billion, the market values the company at a significant premium to its book value, reflecting expectations for future growth in China's infrastructure technology sector. A beta of 0.73 indicates the stock is perceived as less volatile than the broader market, likely due to its niche, essential service nature and strong financial position.

Strategic Advantages And Outlook

The company's strategic advantage lies in its deep technical expertise and proprietary software platforms that create sticky customer relationships and recurring revenue streams. The outlook is supported by China's ongoing need for sophisticated infrastructure maintenance and asset management, positioning RoadMainT to benefit from increased spending on smart highway technologies and data-driven maintenance solutions.

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