investorscraft@gmail.com

Intrinsic ValueShenzhen Feima International Supply Chain Co., Ltd. (002210.SZ)

Previous Close$3.15
Intrinsic Value
Upside potential
Previous Close
$3.15

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

Shenzhen Feima International Supply Chain operates as a diversified industrial services provider with a core focus on integrated supply chain solutions. The company generates revenue through coal procurement, logistics, and distribution services tailored for terminal users, complemented by comprehensive import/export customs clearance and procurement execution capabilities. Its operations extend to specialized sectors including corporate overseas contracting, foreign aid services, and a non-ferrous metal e-commerce platform, creating multiple revenue streams. Beyond traditional supply chain management, Feima has diversified into renewable energy through straw and garbage power generation projects, solid waste processing, and industrial park development. This strategic expansion positions the company at the intersection of industrial logistics and environmental sustainability. The firm maintains a distinctive market position by combining physical logistics infrastructure with digital commerce platforms, serving both domestic Chinese and international markets from its Shenzhen headquarters established in 1998.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 239 million for the period, demonstrating moderate scale within its specialized industrial niche. Net income reached CNY 28.5 million, indicating effective cost management and a healthy net profit margin of approximately 12%. Operating cash flow generation was robust at CNY 89.4 million, significantly exceeding net income and reflecting strong cash conversion efficiency. Capital expenditures of CNY 91 million suggest ongoing investment in operational infrastructure and business expansion initiatives.

Earnings Power And Capital Efficiency

Feima International delivered diluted earnings per share of CNY 0.0107, translating the company's profitability to a per-share basis for investor analysis. The substantial operating cash flow relative to net income indicates quality earnings supported by actual cash generation. The company's capital allocation strategy appears balanced between maintaining operational capabilities through significant capital investments and preserving financial flexibility, with capex nearly matching operating cash flow for the period.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with cash and equivalents of CNY 105.6 million providing substantial liquidity coverage. Total debt stands at CNY 29 million, resulting in a strong net cash position that enhances financial stability. This low-leverage profile supports operational resilience and provides capacity for strategic investments or weathering industry cyclicality without significant financial stress.

Growth Trends And Dividend Policy

Current financial metrics suggest a company focused on reinvesting earnings into business development rather than shareholder distributions, as evidenced by a dividend per share of zero. The capital expenditure level relative to operating cash flow indicates an expansion-oriented strategy across its diversified service segments. The company's growth trajectory appears driven by organic investments in both traditional supply chain services and newer renewable energy initiatives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.66 billion, the company trades at a significant premium to its reported financial metrics, suggesting market expectations for future growth beyond current operational scale. The negative beta of -0.003 indicates low correlation with broader market movements, potentially reflecting the specialized nature of its business model and investor perception of defensive characteristics in its service offerings.

Strategic Advantages And Outlook

Feima's strategic positioning combines traditional supply chain expertise with emerging environmental services, creating diversification benefits across economic cycles. The company's established presence since 1998 provides operational experience, while its renewable energy initiatives align with China's sustainability priorities. The outlook depends on successful execution across its diversified portfolio and ability to scale newer business segments while maintaining profitability in core operations.

Sources

Company filingsShenzhen Stock Exchange data

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