investorscraft@gmail.com

Intrinsic ValueS.F. Holding Co., Ltd. (002352.SZ)

Previous Close$37.50
Intrinsic Value
Upside potential
Previous Close
$37.50

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

S.F. Holding Co., Ltd. operates as a comprehensive logistics service provider with a dominant position in China's competitive freight and delivery sector. The company's diversified operational framework spans seven distinct segments, including Time-Definite Express, Economy Express, Freight, Cold Chain and Pharmaceutical, Intra-City On-Demand Delivery, Supply Chain, and International Business. This multi-faceted approach allows S.F. Holding to capture value across the entire logistics chain, serving both business-to-business and business-to-consumer markets with tailored solutions. The firm leverages its extensive network, which includes proprietary air cargo operations and advanced technological infrastructure, to maintain service quality and operational efficiency. Within the industrials sector, S.F. Holding has established itself as a premium service provider, often commanding higher pricing due to its reputation for reliability and speed, particularly in the express delivery segment. Its strategic investments in cold chain capabilities and pharmaceutical logistics position it to benefit from growing demand in specialized, high-value logistics services. The company's international expansion efforts further diversify its revenue streams and reduce reliance on the domestic Chinese market, while its subsidiary structure under Shenzhen Mingde Holding Development provides a stable ownership foundation for long-term strategic execution.

Revenue Profitability And Efficiency

For the fiscal year, S.F. Holding reported substantial revenue of CNY 283.7 billion, demonstrating its massive scale within the logistics industry. The company achieved a net income of CNY 10.17 billion, translating to a net profit margin of approximately 3.6%, which is indicative of the competitive and capital-intensive nature of the logistics sector. Operating cash flow generation was robust at CNY 32.19 billion, significantly exceeding capital expenditures of CNY 9.34 billion, highlighting strong operational efficiency and the company's ability to fund investments internally while maintaining financial flexibility.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 2.11, reflecting its earnings power on a per-share basis. The substantial operating cash flow of CNY 32.19 billion, which comfortably covered capital investments, underscores efficient capital allocation and strong fundamental earning capacity. This cash flow generation provides the foundation for both reinvestment in network expansion and technology, as well as returns to shareholders, supporting sustainable long-term growth and financial stability.

Balance Sheet And Financial Health

S.F. Holding maintains a solid liquidity position with cash and equivalents of CNY 33.94 billion. Total debt of CNY 56.84 billion indicates a leveraged but manageable capital structure, common for asset-heavy logistics operators requiring significant infrastructure investment. The company's financial health appears stable, supported by consistent cash flow generation that provides a buffer for debt servicing and operational needs, while allowing for strategic flexibility in a dynamic market environment.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns through a dividend per share of CNY 0.90, representing a payout ratio of approximately 43% of earnings. This balanced approach to capital allocation supports both growth initiatives and income distribution to investors. The company's diversified segment structure positions it to capitalize on multiple growth vectors within the evolving logistics landscape, including e-commerce expansion and specialized service demand.

Valuation And Market Expectations

With a market capitalization of approximately CNY 197.5 billion, the market valuation reflects investor expectations for continued execution in a competitive industry. A beta of 0.774 suggests the stock has exhibited lower volatility than the broader market, which may appeal to investors seeking exposure to China's logistics sector with moderate risk characteristics. The valuation incorporates expectations for sustained market leadership and operational efficiency improvements.

Strategic Advantages And Outlook

S.F. Holding's strategic advantages include its integrated service portfolio, proprietary air network, and technological capabilities that create significant barriers to entry. The outlook remains focused on leveraging its scale to drive efficiency, while expanding higher-margin specialized services like cold chain and international logistics. Continued investment in automation and digitalization should enhance competitive positioning, though execution in a price-sensitive market remains critical for maintaining profitability and market share.

Sources

Company Annual ReportBloombergPublic Financial Disclosures

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