investorscraft@gmail.com

Intrinsic ValueGuangdong Jushen Logistics Co., Ltd. (001202.SZ)

Previous Close$17.44
Intrinsic Value
Upside potential
Previous Close
$17.44

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

Guangdong Jushen Logistics operates as a comprehensive supply chain logistics provider within China's competitive industrial sector. The company's core revenue model is built on offering integrated logistics solutions, including warehousing, transportation management, distribution services, freight forwarding, and cargo handling operations. This diversified service portfolio allows Jushen Logistics to capture value across multiple touchpoints of the supply chain, catering primarily to industrial and commercial clients requiring end-to-end logistical support. The firm's strategic positioning within the Pearl River Delta region, a major manufacturing and export hub, provides inherent advantages through proximity to key economic activity. Jushen Logistics competes in the fragmented integrated freight and logistics market by emphasizing regional expertise and integrated service capabilities rather than scale alone. Its market position is that of a specialized regional player, focusing on operational reliability and tailored solutions for its client base, which differentiates it from larger national logistics conglomerates. The company's foundation in 2011 situates it as a relatively young entity in an established industry, suggesting a growth-oriented trajectory within its chosen operational footprint.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 1.04 billion. Net income reached CNY 81.6 million, translating to a net profit margin of roughly 7.8%, indicating moderate profitability in a competitive logistics sector. Operating cash flow was a healthy CNY 158.7 million, significantly exceeding net income and suggesting strong cash conversion from its core operations. Capital expenditures of CNY 203.3 million indicate ongoing investment in logistical infrastructure and capacity.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with diluted earnings per share of CNY 0.64. The positive operating cash flow, which comfortably covered capital expenditures, reflects efficient management of working capital and the capital-intensive nature of the logistics business. The gap between net income and operating cash flow points to non-cash charges and prudent management of receivables and payables, supporting sustainable operations.

Balance Sheet And Financial Health

Jushen Logistics maintains a balance sheet with CNY 180.8 million in cash and equivalents against total debt of CNY 461.8 million. This debt level, while material, appears manageable relative to its market capitalization and cash flow generation. The financial structure suggests a moderate use of leverage to fund its asset base, which is typical for companies requiring significant physical infrastructure like warehouses and transportation equipment.

Growth Trends And Dividend Policy

The company has established a shareholder return policy, evidenced by a dividend per share of CNY 0.23. This payout represents a dividend yield on the current market capitalization and indicates a commitment to returning capital to shareholders while presumably retaining earnings for future growth initiatives. The balance between reinvestment and distributions will be key to monitoring its expansion within the regional logistics landscape.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.72 billion, the market values the company at a price-to-earnings ratio derived from the current EPS. A beta of 0.489 suggests the stock has exhibited lower volatility than the broader market, which may reflect its niche regional focus and the defensive characteristics of the logistics industry. This valuation implies market expectations for stable, rather than explosive, growth.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its integrated service model and entrenched position in the economically vital Guangdong province. The outlook is tied to regional economic growth, manufacturing activity, and trade flows. Success will depend on its ability to maintain service quality, manage costs effectively in a competitive environment, and potentially expand its service offerings or geographic reach to capture additional market share.

Sources

Company Description and Financial Data Provided

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