investorscraft@gmail.com

Intrinsic ValueSichuan Fulin Transportation Group Co., Ltd. (002357.SZ)

Previous Close$13.04
Intrinsic Value
Upside potential
Previous Close
$13.04

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

Sichuan Fulin Transportation Group operates as a comprehensive road transportation service provider in China's Sichuan province, focusing primarily on passenger transport solutions. The company generates revenue through a diversified portfolio including intercity and urban bus operations, taxi services, and specialized charter transportation. Its core business model integrates station management services, vehicle maintenance, driver training, and ancillary offerings such as car rentals and insurance agency operations, creating multiple revenue streams within the transportation ecosystem. Fulin Transportation maintains a strategically important position as a regional transportation backbone, serving both urban and rural connectivity needs while adapting to evolving mobility patterns. The company operates within China's highly regulated transportation sector, where it benefits from established routes and operating licenses while facing competitive pressures from rail alternatives and emerging mobility platforms. Its market position is strengthened by integrated service capabilities that span the entire passenger journey experience, from ticketing and station services to vehicle operations and maintenance support.

Revenue Profitability And Efficiency

The company reported revenue of CNY 855.8 million for the period, demonstrating its operational scale within the regional transportation market. Net income reached CNY 122.2 million, reflecting effective cost management despite the capital-intensive nature of transportation operations. Operating cash flow of CNY 152.1 million significantly exceeded capital expenditures of CNY 134.6 million, indicating healthy cash generation from core business activities that supports ongoing fleet maintenance and potential service expansions.

Earnings Power And Capital Efficiency

Fulin Transportation delivered diluted earnings per share of CNY 0.39, translating the company's net profitability to a per-share basis for investor assessment. The positive operating cash flow generation relative to capital investment requirements suggests reasonable capital efficiency in deploying assets to generate returns. The company's earnings power appears stable, supported by its essential service nature and diversified transportation offerings within its regional market.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 192.8 million against total debt of CNY 516.4 million, indicating a leveraged but manageable financial structure. The company's beta of 0.38 suggests lower volatility compared to the broader market, potentially reflecting the defensive characteristics of its essential transportation services. The financial position appears adequate for supporting ongoing operations while maintaining necessary debt servicing capabilities.

Growth Trends And Dividend Policy

The company maintained a dividend distribution policy with a dividend per share of CNY 0.05, representing a payout from its sustainable earnings. Growth trends likely reflect the mature nature of the regional transportation market, with performance dependent on passenger volume stability and operational efficiency improvements rather than rapid expansion. The company's focus appears balanced between maintaining service quality and returning capital to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.30 billion, the market valuation reflects investor expectations for stable, utility-like returns from this regional transportation operator. The relatively low beta coefficient suggests market participants view the company as a defensive holding within the industrials sector, with valuation potentially influenced by regional economic conditions and transportation policy developments affecting service demand and fare structures.

Strategic Advantages And Outlook

Fulin Transportation's strategic advantages include its established operational footprint, integrated service model, and essential nature within regional transportation networks. The outlook depends on maintaining route profitability, adapting to urbanization trends, and potentially expanding value-added services. Challenges include evolving mobility preferences, fuel cost volatility, and regulatory changes affecting public transportation operations, requiring continuous operational optimization to sustain performance.

Sources

Company filingsMarket 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