investorscraft@gmail.com

Intrinsic ValueTransfar Zhilian Co., Ltd. (002010.SZ)

Previous Close$6.67
Intrinsic Value
Upside potential
Previous Close
$6.67

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

Transfar Zhilian operates as a diversified chemical producer and logistics service provider in China, with a strategic focus on northern, eastern, and southern regions. The company's core operations are segmented into Chemicals and Logistics, creating an integrated supply chain model. Its chemical portfolio is extensive, covering dyeing additives, dyes, leather and chemical fiber oils, paint and construction chemicals, butadiene rubbers, fuels, and tires. This diversification mitigates risk from cyclicality in any single chemical sub-segment. The logistics segment complements its core production by offering transportation subcontracting, storage, logistical value-added services, and even hotel leasing, while also engaging in joint infrastructure development projects for highways and ports. As a subsidiary of Transfar Group, the company benefits from group synergies and established market relationships. Its position within China's vast basic materials sector is characterized by a regional focus and vertical integration, aiming to capture value across both production and distribution channels. This dual-focused strategy positions Transfar Zhilian to serve industrial clients with a combination of essential chemical inputs and supporting supply chain solutions.

Revenue Profitability And Efficiency

For the fiscal year, the company reported substantial revenue of CNY 26.7 billion, demonstrating significant scale within its markets. However, net income was a modest CNY 151.7 million, indicating thin net profit margins. The company generated positive operating cash flow of CNY 1.66 billion, which comfortably covered capital expenditures of approximately CNY 1.06 billion, suggesting operational self-sufficiency in funding its investments.

Earnings Power And Capital Efficiency

The diluted earnings per share stood at CNY 0.05, reflecting the modest bottom-line profitability relative to the share count. The positive operating cash flow signifies the underlying business's ability to convert sales into cash. The relationship between operating cash flow and capital expenditures points to a business that is generating sufficient internal cash to maintain its asset base.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 6.53 billion. This is balanced against a significant total debt burden of CNY 12.01 billion. The substantial debt level indicates a leveraged capital structure, which is common in capital-intensive industries like chemicals and logistics, but requires careful management of interest coverage and refinancing risks.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing a dividend of CNY 0.10 per share. This dividend payout exceeds the reported EPS, indicating a policy that may prioritize returning capital to shareholders over retaining earnings for immediate growth, potentially funded from reserves or cash flow.

Valuation And Market Expectations

With a market capitalization of approximately CNY 16.9 billion, the market valuation reflects the company's large revenue base. A beta of 0.615 suggests the stock has historically been less volatile than the broader market, which may appeal to certain investor profiles seeking lower volatility within the basic materials sector.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its integrated model combining chemical production with logistics services, creating potential synergies and customer stickiness. Being part of the Transfar Group provides further stability and resource access. The outlook will depend on its ability to manage debt, navigate raw material cost fluctuations, and effectively leverage its dual-segment strategy to improve profitability margins in a competitive landscape.

Sources

Company FilingsShenzhen Stock Exchange

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