investorscraft@gmail.com

Intrinsic ValueChina Railway Construction Heavy Industry Corporation Limited (688425.SS)

Previous Close$5.25
Intrinsic Value
Upside potential
Previous Close
$5.25

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

China Railway Construction Heavy Industry Corporation Limited operates as a specialized industrial machinery manufacturer focused on underground construction and rail transit systems. The company generates revenue through designing, manufacturing, and servicing sophisticated tunneling equipment including tunnel boring machines, shaft-boring machines, and drilling jumbos, alongside comprehensive rail track systems and maglev equipment. As a subsidiary of China Railway Construction Corporation Limited, it leverages strong parentage relationships to secure major infrastructure projects across China and internationally, positioning itself as an integrated solutions provider rather than merely an equipment manufacturer. The company's market position is strengthened by its diverse product portfolio that serves multiple sectors including urban rail transit, coal mining, and green building construction, providing resilience against cyclical demand in any single industry. Its service offerings encompassing design, training, refurbishment, and spare parts supply create recurring revenue streams and deepen customer relationships within the infrastructure development ecosystem.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 10.05 billion with strong profitability demonstrated by net income of CNY 1.51 billion, translating to a healthy net margin of approximately 15%. Operating cash flow of CNY 2.04 billion significantly exceeded capital expenditures, indicating efficient cash generation from core operations and prudent capital allocation decisions supporting sustainable business growth.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.28 and substantial operating cash flow generation, the company demonstrates solid earnings power. The positive spread between operating cash flow and capital expenditures reflects efficient capital deployment, suggesting the business can fund growth initiatives while maintaining financial flexibility without excessive external financing requirements.

Balance Sheet And Financial Health

The balance sheet shows financial strength with CNY 2.33 billion in cash and equivalents against total debt of CNY 1.50 billion, indicating a conservative leverage profile. The comfortable liquidity position and moderate debt level provide resilience against economic cycles and support ongoing operational requirements and strategic investments.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.085, representing a payout from substantial earnings. This balanced capital allocation strategy supports both growth reinvestment and shareholder returns, aligning with long-term value creation objectives in the capital-intensive industrial machinery sector.

Valuation And Market Expectations

Trading at a market capitalization of approximately CNY 29.55 billion, the company's valuation reflects its position in China's infrastructure development ecosystem. The beta of 0.576 suggests lower volatility than the broader market, indicating investor perception of relative stability within the industrial machinery sector.

Strategic Advantages And Outlook

The company benefits from strategic advantages through its affiliation with China Railway Construction Corporation, providing access to major infrastructure projects. Its diversified product portfolio across tunneling, rail systems, and specialized equipment positions it to capitalize on continued urbanization and transportation infrastructure development in China and international markets.

Sources

Company financial reportsStock exchange disclosuresCorporate 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