investorscraft@gmail.com

Intrinsic ValueLongzhou Group Co., Ltd. (002682.SZ)

Previous Close$6.93
Intrinsic Value
Upside potential
Previous Close
$6.93

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

Longzhou Group operates as a diversified transportation and services conglomerate primarily focused on road transportation in China's Fujian province. The company's core revenue model stems from passenger transportation services, including operating 35 passenger stations with extensive vehicle fleets comprising buses, coaches, and taxis across 724 routes. Beyond transportation, Longzhou has strategically diversified into complementary sectors including vehicle maintenance, insurance services, leasing operations, and retail sales of various consumer goods. This diversification strategy aims to create synergistic revenue streams while leveraging the company's established transportation infrastructure and customer base. Within China's competitive transportation sector, Longzhou maintains a regional stronghold in western and northern Fujian, with services extending to neighboring provinces. The company's integrated approach combining transportation operations with ancillary services positions it as a comprehensive mobility solutions provider in its regional markets, though it faces challenges from evolving transportation preferences and competitive pressures.

Revenue Profitability And Efficiency

Longzhou Group reported revenue of CNY 3.00 billion for the period but experienced significant profitability challenges with a net loss of CNY 348.46 million. The company's diluted EPS of -CNY 0.62 reflects these operational difficulties. Despite the negative bottom line, Longzhou generated positive operating cash flow of CNY 390.34 million, indicating some underlying cash generation capability from its core operations. Capital expenditures of CNY 57.41 million suggest moderate investment in maintaining and upgrading transportation assets.

Earnings Power And Capital Efficiency

The company's current earnings power appears constrained, as evidenced by the substantial net loss position. The positive operating cash flow provides some buffer, but the negative net income indicates challenges in converting revenue into sustainable profits. The capital expenditure level relative to operating cash flow suggests the company is maintaining rather than aggressively expanding its asset base, which may reflect a cautious approach given current profitability pressures.

Balance Sheet And Financial Health

Longzhou maintains a cash position of CNY 549.45 million against total debt of CNY 2.93 billion, indicating a leveraged balance sheet structure. The debt level significantly exceeds cash reserves, suggesting potential liquidity constraints and reliance on continued operational cash generation to service obligations. The company's financial health appears challenged by this debt burden, particularly in the context of recent operating losses.

Growth Trends And Dividend Policy

Current financial performance indicates contraction rather than growth, with the company reporting losses during the period. The absence of dividend payments reflects management's priority on preserving capital amid challenging operating conditions. The company's diversified business model may provide some stability, but recent trends suggest the need for strategic repositioning to return to sustainable growth.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.72 billion, the market appears to be valuing the company at a discount to its revenue base, reflecting concerns about profitability and financial leverage. The beta of 0.531 suggests lower volatility than the broader market, potentially indicating investor perception of the company as a more stable, albeit challenged, regional operator.

Strategic Advantages And Outlook

Longzhou's strategic advantages include its established regional transportation network and diversified service portfolio, which provide some operational resilience. However, the outlook remains challenging given current profitability issues and substantial debt load. The company's future success will likely depend on its ability to optimize operations, manage costs effectively, and potentially restructure its balance sheet to create a more sustainable financial foundation for long-term growth.

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