Workflow
公路股估值
icon
Search documents
粤高速A(000429):业绩符合预期 代垫费转回贡献增量
Xin Lang Cai Jing· 2025-08-31 10:34
Core Viewpoint - The company reported a significant increase in net profit for the first half of 2025, primarily due to the reversal of previously accrued maintenance expenses and a reduction in bad debt losses from the previous year [1] Financial Performance - Revenue for 1H25 was 2.118 billion yuan, a decrease of 5.06% year-on-year [1] - Net profit attributable to shareholders was 1.057 billion yuan, an increase of 23.58% year-on-year [1] - Operating cash flow reached 1.898 billion yuan, up 18.36% year-on-year [1] - Excluding the impact of reversals and bad debt, the adjusted net profit was 799 million yuan, down 9.59% year-on-year, mainly due to traffic diversion [1][2] Traffic and Toll Revenue - Toll revenue from controlled sections decreased by 5.3% year-on-year in 1H25 [2] - Specific toll revenue changes included: - Guangzhu East Expressway: down 18.8% due to traffic diversion and construction [2] - Fokai Expressway: down 7.9% due to traffic diversion and construction [2] - Guanghui Expressway: up 5.5% due to natural growth from a low base [2] - The company anticipates a positive year-on-year change in toll revenue for the second half of 2025 [2] Cost and Depreciation Adjustments - The company adjusted depreciation schedules, leading to a reduction in depreciation expenses by approximately 55 million yuan for 2025 [3] - Investment income decreased by 10 million yuan year-on-year, primarily due to declining profitability in certain expressways [3] - Financial expenses decreased by 10 million yuan year-on-year due to lower market interest rates [3] Capital Expenditure and Financial Health - The company is entering a peak capital expenditure period with significant ongoing projects [4] - Total estimated investment for Guanghui Expressway expansion is approximately 30.5 billion yuan, with a projected timeline from 2025 to 2029 [4] - The company maintains a commitment to distribute dividends of no less than 70% of net profit attributable to shareholders from 2024 to 2026 [4] - Projected dividend yields for 2025, 2026, and 2027 are 5.1%, 4.5%, and 4.1% respectively [4] Profit Forecast and Valuation - The company has adjusted its net profit forecasts for 2025-2027 down by 3.9%, 4.4%, and 2.8% respectively [5] - The target price has been revised to 14.39 yuan, based on a combination of DCF and PE valuation methods [5] - The DCF calculation is based on a WACC of 5.0% and an equity IRR of 7.7% [5]