investorscraft@gmail.com

Intrinsic ValueYUNDA Holding Co., Ltd. (002120.SZ)

Previous Close$6.86
Intrinsic Value
Upside potential
Previous Close
$6.86

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

YUNDA Holding Co., Ltd. operates as a comprehensive logistics service provider within China's competitive express delivery sector. The company generates revenue primarily through its core express delivery products, serving both individual consumers and business clients across the nation. Its service portfolio extends beyond standard parcel delivery to include specialized offerings such as same-city delivery, cold chain logistics solutions, and integrated warehouse and distribution management. This diversified approach allows YUNDA to capture value across multiple segments of the logistics chain, from first-mile collection to last-mile delivery, while also providing value-added services like payment collection and reverse logistics. The firm has established a significant market position as one of China's major express delivery operators, competing directly with other industry leaders in a market characterized by high volume and competitive pricing. YUNDA's strategic expansion into adjacent services, including cross-border e-commerce support, supply chain management, and even non-logistics ventures like insurance brokerage and technology development, demonstrates its ambition to build a more resilient and diversified business model. This positioning within the rapidly evolving Chinese e-commerce ecosystem is crucial, as the company leverages infrastructure and technological investments to maintain service quality and operational efficiency amid intense industry competition.

Revenue Profitability And Efficiency

For the fiscal year, YUNDA reported robust revenue of approximately CNY 48.5 billion, demonstrating its significant scale within the logistics market. The company converted this top-line performance into a net income of CNY 1.91 billion, reflecting the competitive margin environment characteristic of the express delivery industry. Operational efficiency is evidenced by a substantial operating cash flow of CNY 5.09 billion, which comfortably covered capital expenditures of CNY 2.44 billion, indicating healthy cash generation from core business activities.

Earnings Power And Capital Efficiency

YUNDA's earnings power is demonstrated by diluted earnings per share of CNY 0.64 for the period. The company's capital allocation strategy appears balanced, with significant investments in infrastructure reflected in the capital expenditure figure. The strong operating cash flow suggests the core business generates sufficient internal funding to support both operational needs and strategic investments, contributing to sustainable earnings capacity without excessive reliance on external financing.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with cash and equivalents of CNY 5.70 billion. Total debt stands at CNY 8.00 billion, indicating a leveraged but manageable financial structure. The balance sheet supports ongoing operations and provides a buffer for the capital-intensive nature of logistics networks, though the debt level warrants monitoring in relation to cash flow generation and industry cycles.

Growth Trends And Dividend Policy

YUNDA has demonstrated a commitment to shareholder returns, distributing a dividend of CNY 0.20 per share. The company's growth is tied to the expansion of e-commerce and logistics demand in China. Management appears to balance reinvestment for network expansion and service enhancement with returning capital to shareholders, a policy that aligns with the company's mature yet competitive market position.

Valuation And Market Expectations

With a market capitalization of approximately CNY 23.4 billion, the market values YUNDA at a significant discount to its annual revenue, reflecting investor perceptions of the competitive pressures and margin challenges in the logistics sector. The beta of 0.363 suggests the stock has historically been less volatile than the broader market, potentially indicating it is viewed as a relatively defensive holding within the industrials sector.

Strategic Advantages And Outlook

YUNDA's strategic advantages lie in its extensive national network, diversified service portfolio, and integration within China's e-commerce supply chain. The outlook is intrinsically linked to domestic consumption trends and the competitive dynamics of the express delivery industry. The company's investments in value-added services and operational technology will be critical for maintaining its market position and navigating the industry's evolution towards greater efficiency and service differentiation.

Sources

Company Annual ReportBloomberg

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