investorscraft@gmail.com

Intrinsic ValueBeijing Tieke Shougang Rail Way-Tech Co., Ltd. (688569.SS)

Previous Close$21.28
Intrinsic Value
Upside potential
Previous Close
$21.28

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

Beijing Tieke Shougang Rail Way-Tech Co., Ltd. operates as a specialized manufacturer of railroad rolling stock products, serving the critical infrastructure and transportation sectors within China's industrials landscape. The company's core revenue model is driven by the production and sale of essential rail components and systems, capitalizing on the nation's extensive investments in railway expansion and modernization. Its strategic positioning as a dedicated supplier in this niche market allows it to benefit from long-term government-led infrastructure initiatives and the ongoing demand for reliable, high-quality rail technology. Operating since 2006 and headquartered in Beijing, the firm leverages its geographic proximity to key decision-makers and major projects, reinforcing its role as an integral player in the domestic supply chain for rail transportation equipment. This focused approach enables it to maintain a stable operational footprint while navigating the competitive dynamics of the industrials sector, supported by consistent demand from public and private rail operators.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.41 billion with net income of CNY 214.3 million, reflecting a net margin of approximately 15.2%. Operating cash flow was strong at CNY 299 million, significantly exceeding capital expenditures of CNY 70.4 million, indicating healthy cash generation from core operations relative to investment needs.

Earnings Power And Capital Efficiency

Diluted EPS stood at CNY 1.02, demonstrating solid earnings power. The substantial operating cash flow of CNY 299 million, which is 1.4 times net income, highlights efficient conversion of profits into cash, supporting reinvestment capacity and financial flexibility without excessive leverage.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong with cash and equivalents of CNY 1.42 billion against minimal total debt of CNY 9.0 million. This positions the company with a robust net cash position, providing significant liquidity and low financial risk, enhancing resilience in economic cycles.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly approach with a dividend per share of CNY 0.35, representing a payout ratio of approximately 34% based on EPS. This policy balances returning capital to investors with retaining earnings for future growth initiatives in the rail sector.

Valuation And Market Expectations

With a market capitalization of CNY 4.69 billion, the stock trades at a P/E ratio of approximately 21.9 based on diluted EPS. The beta of 0.631 suggests lower volatility than the broader market, indicating investor perception of stable, defensive characteristics aligned with its infrastructure-focused business.

Strategic Advantages And Outlook

The company's strategic advantages include its specialization in rail technology, strong balance sheet, and positioning within China's infrastructure development plans. The outlook is supported by sustained government investment in railways, though it is subject to cyclical demand and policy directives influencing public infrastructure spending.

Sources

Company filingsShanghai Stock Exchange disclosures

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