investorscraft@gmail.com

Intrinsic ValueEternal Asia Supply Chain Management Ltd. (002183.SZ)

Previous Close$6.06
Intrinsic Value
Upside potential
Previous Close
$6.06

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

Eternal Asia Supply Chain Management Ltd. operates as a comprehensive supply chain services platform with a distinctive integrated service model. The company develops cross-industry platforms that connect brand companies, retailers, logistics providers, and financial institutions to create an extensive business ecosystem. Founded in 1997 and headquartered in Shenzhen, China, Eternal Asia has established itself as a key player in the specialty business services sector within the industrials segment. Its core revenue model revolves around providing end-to-end supply chain solutions that optimize efficiency and reduce costs for clients across multiple industries. The company's market positioning leverages its extensive network and technological capabilities to serve as a vital intermediary in complex supply chains. By aggregating various stakeholders into a cohesive ecosystem, Eternal Asia creates value through scale, integration, and specialized service offerings that address the evolving needs of modern global commerce. This positioning allows the company to capture value at multiple points along the supply chain while building durable client relationships through comprehensive service delivery.

Revenue Profitability And Efficiency

Eternal Asia generated substantial revenue of CNY 77.6 billion for the period, demonstrating significant scale in its operations. However, net income of CNY 105.9 million indicates relatively thin margins characteristic of supply chain services. The company maintained positive operating cash flow of CNY 338.4 million, though capital expenditures of CNY -330.6 million suggest ongoing investments in its platform infrastructure. The modest diluted EPS of CNY 0.04 reflects the capital-intensive nature of the business model and competitive industry dynamics.

Earnings Power And Capital Efficiency

The company's earnings power appears constrained by the low-margin environment of supply chain services, with net income representing approximately 0.14% of revenue. Operating cash flow generation, while positive, is modest relative to the substantial revenue base. The capital expenditure level indicates continued investment in platform development and operational capabilities, which may support future efficiency improvements but currently pressures near-term capital returns.

Balance Sheet And Financial Health

Eternal Asia maintains a strong liquidity position with cash and equivalents of CNY 13.3 billion, providing substantial financial flexibility. However, total debt of CNY 25.8 billion represents a significant obligation, though the cash position offers coverage. The balance sheet structure reflects the working capital-intensive nature of supply chain management, with substantial assets likely tied to inventory and receivables financing operations common in this sector.

Growth Trends And Dividend Policy

The company demonstrates a conservative dividend policy with a dividend per share of CNY 0.01, representing a modest payout ratio given the current earnings level. This approach suggests management prioritizes reinvestment in business expansion and platform development over immediate shareholder returns. The substantial revenue base indicates established market presence, while the dividend policy aligns with growth-oriented companies in capital-intensive industries.

Valuation And Market Expectations

With a market capitalization of approximately CNY 15.1 billion, the company trades at a significant discount to its annual revenue, reflecting market expectations for continued margin pressure. The beta of 0.586 suggests lower volatility than the broader market, potentially indicating perceived stability in the business model despite competitive industry dynamics. The valuation multiples appear to incorporate expectations for modest profitability improvement rather than rapid growth.

Strategic Advantages And Outlook

Eternal Asia's strategic advantage lies in its integrated platform approach and extensive ecosystem network, which creates barriers to entry through scale and relationship density. The outlook depends on the company's ability to leverage its platform to improve operational efficiencies and expand value-added services. Success will require balancing growth investments with margin improvement initiatives in an increasingly competitive supply chain services landscape across China and international markets.

Sources

Company filingsFinancial data providers

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