investorscraft@gmail.com

Intrinsic ValueSinotrans Limited (0598.HK)

Previous CloseHK$5.18
Intrinsic Value
Upside potential
Previous Close
HK$5.18

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

Sinotrans Limited is a premier integrated logistics provider operating primarily within China's vast industrial and commercial landscape. The company's core revenue model is built on offering a comprehensive suite of freight forwarding and logistics solutions, generating fees from sea, air, and rail freight services, shipping agency operations, and specialized storage and terminal services. Its operations are segmented into Forwarding and Related Business, Logistics, and a growing E-commerce division focused on cross-border logistics and platform services. As a state-founded enterprise with a history dating to 1950, Sinotrans holds a formidable market position, deeply embedded in China's domestic supply chains and international trade flows. The company leverages its extensive network and scale to provide critical whole supply chain and contract logistics services, catering to a diverse client base. This entrenched presence, combined with its broad service capabilities, positions it as a key infrastructure player in the region's logistics sector, though it operates in a highly competitive and cyclical market.

Revenue Profitability And Efficiency

For the fiscal year, Sinotrans reported robust revenue of HKD 105.62 billion, demonstrating its significant scale. Net income stood at HKD 3.92 billion, translating to a net profit margin of approximately 3.7%. The company generated HKD 4.11 billion in operating cash flow, which comfortably covered its capital expenditures of HKD 1.55 billion, indicating healthy cash generation from its core operations.

Earnings Power And Capital Efficiency

The company's earnings power is evidenced by its diluted EPS of HKD 0.54. Capital efficiency appears solid, with operating cash flow significantly exceeding capital expenditures. This suggests the core business model is effective at converting revenue into cash, which can be reinvested for growth or returned to shareholders, supporting sustainable operations.

Balance Sheet And Financial Health

Sinotrans maintains a strong liquidity position with HKD 13.47 billion in cash and equivalents. Total debt is reported at HKD 11.61 billion, resulting in a conservative net cash position. This low leverage and substantial cash holdings provide a sturdy financial foundation and ample flexibility to navigate economic cycles and invest in strategic initiatives.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly capital allocation policy, paying a dividend of HKD 0.316 per share. This payout, supported by strong operating cash flow, indicates a commitment to returning capital. Future growth is likely tied to the expansion of China's logistics market and the company's ability to capitalize on e-commerce and supply chain trends.

Valuation And Market Expectations

With a market capitalization of approximately HKD 45.62 billion, the market assigns a price-to-earnings multiple based on the current earnings. A beta of 1.145 suggests the stock is expected to be slightly more volatile than the broader market, reflecting its sensitivity to economic and trade cycles inherent to the logistics industry.

Strategic Advantages And Outlook

Sinotrans's key advantages include its extensive domestic network, long-established presence, and comprehensive service offerings. Its outlook is intrinsically linked to Chinese economic activity and global trade volumes. The strategic focus on expanding e-commerce logistics represents a potential growth vector, positioning the company to benefit from evolving supply chain demands.

Sources

Company DescriptionFinancial Data Provided

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