investorscraft@gmail.com

Intrinsic ValueChangan Minsheng APLL Logistics Co., Ltd. (1292.HK)

Previous CloseHK$3.80
Intrinsic Value
Upside potential
Previous Close
HK$3.80

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

Changan Minsheng APLL Logistics Co., Ltd. is a specialized automotive logistics provider operating within Mainland China's industrials sector. The company generates revenue through a comprehensive suite of supply chain management services tailored to the automotive industry, including integrated transportation for spare parts, bulk cargo, and large equipment. Its service portfolio extends to sophisticated warehouse management, production-distribution, modular subpackage operations, and value-added services like logistics consulting and packaging material sales. This positions the firm as an integral partner to automobile manufacturers, handling the complex flow of raw materials, components, and finished vehicles. The company leverages its expertise to offer end-to-end solutions, from bonded warehousing to after-sales parts distribution, capitalizing on the scale and specialization required in automotive logistics. Its market position is inherently linked to the health of the Chinese automotive sector, serving as a critical behind-the-scenes operator that ensures efficient just-in-time delivery and inventory management for its clients.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 8.96 billion for the period. Profitability was demonstrated by a net income of HKD 59.9 million, translating to a net profit margin of approximately 0.7%. Strong operating cash flow of HKD 360.6 million significantly exceeded capital expenditures, indicating healthy cash generation from core operations relative to investments in maintaining its asset base.

Earnings Power And Capital Efficiency

The firm's earnings power is evidenced by its positive net income and diluted EPS of HKD 0.37. Capital efficiency appears solid, with operating cash flow covering capital expenditures (HKD -75.9 million) by a wide margin. This suggests the core business generates sufficient cash to fund its necessary reinvestments while contributing to earnings.

Balance Sheet And Financial Health

The balance sheet exhibits considerable strength, characterized by a substantial cash and equivalents position of HKD 995.1 million against total debt of HKD 185.6 million. This results in a net cash position, indicating very low financial leverage and providing a significant buffer for operational needs or potential market downturns, underscoring excellent financial health.

Growth Trends And Dividend Policy

Specific growth rates are unavailable, but the company has established a shareholder return policy, distributing a dividend of HKD 0.219 per share. This dividend commitment, coupled with a strong balance sheet, suggests a management focus on providing consistent returns alongside operational execution, though growth is inherently tied to the cyclical Chinese automotive market.

Valuation And Market Expectations

With a market capitalization of approximately HKD 786 million, the stock trades at a price-to-earnings multiple derived from its EPS. A beta of 0.567 indicates the stock has historically been less volatile than the broader market, which may reflect its niche, operational nature and stable cash flows rather than high growth expectations from investors.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized focus on the complex automotive supply chain, creating high switching costs for clients. Its outlook is directly correlated with production volumes in the Chinese automotive industry. Its net cash position provides resilience to navigate industry cycles and potentially capitalize on consolidation opportunities within the fragmented logistics sector.

Sources

Company DescriptionPublic Financial 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