investorscraft@gmail.com

Intrinsic ValueGuangdong Prolto Supply Chain Management Co., Ltd. (002769.SZ)

Previous Close$11.88
Intrinsic Value
Upside potential
Previous Close
$11.88

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

Guangdong Prolto Supply Chain Management operates as a diversified industrial services company with a complex portfolio spanning multiple sectors. The company's core operations focus on integrated supply chain solutions, particularly in the ICT field through its global delivery, medical service, and B2B service platforms. Beyond traditional logistics, Prolto has expanded into specialized areas including financial leasing, cross-border e-commerce solutions, and energy infrastructure projects encompassing liquid and air-cooled energy storage systems. The company's business model leverages its supply chain expertise to diversify into adjacent services including medical device production, food circulation, agricultural products wholesale, and distributed photovoltaic project investment. This multi-sector approach positions Prolto as a hybrid industrial services provider rather than a pure-play logistics company, operating across freight forwarding, energy storage, medical services, and commodity trading. The company's market position reflects China's evolving industrial landscape where traditional supply chain managers are expanding into higher-value energy and technology services. Prolto's diverse service offerings create both operational complexity and potential cross-selling opportunities within its industrial client base across China and international markets.

Revenue Profitability And Efficiency

The company reported revenue of CNY 622 million for the period but experienced significant financial challenges with a net loss of CNY 84.6 million. Operating cash flow was substantially negative at CNY -220.9 million, indicating operational inefficiencies and potential working capital pressures. The negative earnings per share of CNY -0.23 reflects the company's current profitability challenges across its diversified business segments. These financial metrics suggest the company is facing headwinds in converting its multi-sector operations into sustainable profitability.

Earnings Power And Capital Efficiency

Prolto's earnings power appears constrained as evidenced by the negative operating cash flow and substantial capital expenditures of CNY -145.2 million. The combination of operating losses and significant investment outflows suggests the company is in an investment phase but struggling to generate positive returns on capital. The negative cash flow from operations relative to capital expenditures indicates potential challenges in funding growth initiatives through internal cash generation.

Balance Sheet And Financial Health

The company maintains a cash position of CNY 338.7 million against total debt of CNY 215.2 million, providing some liquidity buffer. However, the negative operating cash flow raises concerns about the sustainability of the current cash position without additional financing. The balance sheet structure suggests the company has maintained moderate leverage, but the cash burn rate may pressure financial stability if operational performance doesn't improve.

Growth Trends And Dividend Policy

With no dividend distribution and significant capital expenditures, Prolto appears focused on reinvesting in growth initiatives rather than returning capital to shareholders. The company's expansion into energy storage, photovoltaic projects, and medical services indicates a strategic shift toward higher-growth sectors. However, the current financial performance suggests these investments have yet to yield positive returns, creating uncertainty about the sustainability of the growth trajectory.

Valuation And Market Expectations

The market capitalization of approximately CNY 3.48 billion reflects investor expectations for future growth despite current profitability challenges. The low beta of 0.167 suggests the stock exhibits lower volatility than the broader market, potentially indicating investor perception of the company's diversified business model providing some stability. The valuation appears to incorporate expectations of successful execution in the company's newer energy and technology initiatives.

Strategic Advantages And Outlook

Prolto's strategic advantage lies in its diversified service portfolio and established supply chain infrastructure, though execution risks remain significant. The outlook depends on the company's ability to achieve operational efficiency across its expanding business lines and generate positive returns from recent investments. Success in the energy storage and photovoltaic sectors could provide new growth drivers, but the company must address current profitability challenges to sustain its multi-sector expansion strategy.

Sources

Company financial reportsShenzhen Stock Exchange 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