investorscraft@gmail.com

Intrinsic ValueChina Railway Signal & Communication Corporation Limited (688009.SS)

Previous Close$5.50
Intrinsic Value
Upside potential
Previous Close
$5.50

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

China Railway Signal & Communication Corporation Limited (CRSC) is a dominant provider of integrated rail transportation control system solutions, operating within the industrials sector. The company's core revenue model is built on three primary segments: the design, consultancy, and system integration for rail control projects; the production and sale of specialized signaling and communication equipment; and general engineering contracting services for infrastructure. As a critical state-backed entity, CRSC holds a pivotal role in China's extensive railway and urban transit expansion, serving as a key systems integrator for both domestic and international projects. Its market position is fortified by its long-standing history, technical expertise, and its status as a subsidiary of a major state-owned enterprise, making it an indispensable partner in national and Belt and Road Initiative infrastructure development. The company leverages its integrated service offering—from design and manufacturing to construction and maintenance—to secure large-scale contracts and maintain a significant competitive moat in a specialized, high-barrier-to-entry industry.

Revenue Profitability And Efficiency

For the period, the company reported robust revenue of CNY 32.47 billion, demonstrating its scale in executing large infrastructure projects. Net income stood at CNY 3.49 billion, yielding a healthy net profit margin of approximately 10.8%. Strong operating cash flow of CNY 5.38 billion significantly exceeded capital expenditures, indicating efficient conversion of profits into cash from its project-based business.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power with a diluted EPS of CNY 0.33. Its capital efficiency is reflected in a disciplined capital expenditure program of CNY -859 million, which is modest relative to its operating cash flow. This suggests a asset-light model for its high-value design and integration services, prioritizing cash generation over heavy reinvestment.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by a substantial cash and equivalents position of CNY 22.58 billion. This provides a significant liquidity buffer against its total debt of CNY 5.48 billion. The low debt-to-cash ratio underscores a very conservative financial strategy and a high degree of financial resilience.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly capital allocation policy, evidenced by a dividend per share of CNY 0.17. This represents a payout ratio of roughly 52% based on diluted EPS, indicating a commitment to returning capital while retaining ample earnings to fund future growth initiatives aligned with national infrastructure development plans.

Valuation And Market Expectations

With a market capitalization of approximately CNY 52.52 billion, the market values the company at a P/E ratio of around 15 based on the provided earnings. A beta of 0.436 suggests the stock is perceived as less volatile than the broader market, likely reflecting its stable, state-linked business model and defensive characteristics.

Strategic Advantages And Outlook

CRSC's strategic advantages are rooted in its indispensable role in China's rail infrastructure ecosystem, its technical monopoly on critical control systems, and strong government backing. The outlook remains positive, driven by sustained state investment in railway modernization and international expansion projects, ensuring a durable long-term demand pipeline for its specialized services.

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