investorscraft@gmail.com

Intrinsic ValueZhejiang Expressway Co., Ltd. (ZHEH.L)

Previous Close£58.04
Intrinsic Value
Upside potential
Previous Close
£58.04

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Zhejiang Expressway Co., Ltd. operates as a key infrastructure player in China’s transportation sector, primarily managing toll roads and expressways in Zhejiang Province. The company generates revenue through toll collection, leveraging its strategic network of high-traffic routes that serve as critical arteries for regional commerce and logistics. Its business model is anchored in long-term concessions, ensuring stable cash flows tied to economic activity and urbanization trends in one of China’s most prosperous regions. Zhejiang Expressway holds a dominant position in its local market, benefiting from limited competition due to high barriers to entry in toll road operations. The company also diversifies into ancillary services such as roadside maintenance and advertising, though tolls remain its core revenue driver. Its market position is reinforced by strong government ties, as infrastructure development aligns with national priorities. The company’s asset-heavy model provides resilience against economic downturns, given the essential nature of transportation infrastructure.

Revenue Profitability And Efficiency

In FY 2022, Zhejiang Expressway reported revenue of 148.99 billion GBp, with net income reaching 53.79 billion GBp, reflecting a robust 36% net margin. Operating cash flow stood at 76.41 billion GBp, underscoring efficient cash generation from toll operations. Capital expenditures of -15.85 billion GBp indicate ongoing investments in infrastructure maintenance and upgrades, though the company maintains strong cash conversion efficiency.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 1.18 GBp highlights its earnings power, supported by high-margin toll revenue and scalable operations. Its capital efficiency is evident in the ability to fund expansions and debt servicing while maintaining profitability, though the high total debt of 501.41 billion GBp suggests leveraged growth. Operating cash flow coverage of debt obligations remains adequate, with a focus on long-term asset utilization.

Balance Sheet And Financial Health

Zhejiang Expressway’s balance sheet shows liquidity with 239.17 billion GBp in cash and equivalents, offset by significant total debt of 501.41 billion GBp. The debt load reflects the capital-intensive nature of toll road operations, but stable cash flows provide reassurance. The company’s financial health is manageable, given its essential infrastructure role and predictable revenue streams.

Growth Trends And Dividend Policy

Growth is tied to regional economic expansion and potential new concessions, though FY 2022 saw modest top-line growth. The company’s dividend payout of 42.61 GBp per share signals a commitment to shareholder returns, supported by reliable cash flows. Future growth may hinge on government infrastructure policies and traffic volume recovery post-pandemic.

Valuation And Market Expectations

With a market cap of 2.49 trillion GBp, the company trades at a premium reflective of its stable cash flows and infrastructure monopoly. Investors likely price in long-term toll revenue resilience, though debt levels and regulatory risks may temper valuation upside. The low beta of 0 suggests minimal correlation with broader market volatility.

Strategic Advantages And Outlook

Zhejiang Expressway’s strategic advantages include its monopoly-like position in a high-growth region and alignment with national infrastructure goals. The outlook remains stable, with toll revenue resilience offsetting macroeconomic headwinds. Risks include regulatory changes and debt servicing costs, but the company’s entrenched market position provides a durable competitive moat.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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