investorscraft@gmail.com

Intrinsic ValueYues International Holdings Group Limited (1529.HK)

Previous CloseHK$0.57
Intrinsic Value
Upside potential
Previous Close
HK$0.57

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

Yues International Holdings Group Limited operates as a specialized logistics provider in China, offering integrated supply chain solutions across four distinct segments: Transportation, Warehousing, In-Plant Logistics, and Customisation Services. The company serves large clients in beverage, textile, and pharmaceutical industries, providing end-to-end management from material delivery to finished goods distribution. Its revenue model is built on service fees for transportation, storage management, and value-added customization like labeling and bundling. Operating in China's highly competitive logistics sector, Yues International positions itself as a niche player focusing on comprehensive in-plant logistics management rather than mass market delivery. The company leverages its long-standing presence since 1996 to maintain relationships with industrial clients requiring specialized supply chain coordination within manufacturing environments, though it faces intense competition from larger integrated logistics firms and emerging digital platforms.

Revenue Profitability And Efficiency

The company generated HKD 256.2 million in revenue for the period but reported a net loss of HKD 24.7 million, indicating significant profitability challenges. Operating cash flow was negative HKD 31.5 million, while capital expenditures totaled HKD 11.6 million, reflecting strained operational efficiency and potential liquidity pressures in its current operating model.

Earnings Power And Capital Efficiency

Yues International demonstrated weak earnings power with a diluted EPS of -HKD 0.19, reflecting operational challenges in converting revenue to bottom-line results. The negative operating cash flow relative to capital investments suggests suboptimal capital allocation and inefficient utilization of resources across its logistics service segments.

Balance Sheet And Financial Health

The company maintains HKD 49.7 million in cash against HKD 66.1 million in total debt, indicating moderate liquidity concerns. This debt-to-cash position, combined with negative cash flows, suggests financial stress and potential constraints in meeting ongoing operational requirements without additional financing.

Growth Trends And Dividend Policy

Current financial performance shows contraction rather than growth, with no dividend distributions reflecting the company's loss-making position and need to conserve capital. The absence of shareholder returns aligns with its focus on stabilizing operations amid challenging market conditions in China's logistics sector.

Valuation And Market Expectations

With a market capitalization of approximately HKD 323.5 million and a beta of 1.91, the market prices the company with high volatility expectations. The valuation reflects significant uncertainty about recovery prospects, trading at a premium to book value despite current operational challenges.

Strategic Advantages And Outlook

The company's long-term industry presence and specialized in-plant logistics services provide some differentiation, but current financial metrics indicate substantial operational headwinds. Success depends on improving service efficiency, managing cost structures, and potentially consolidating operations to achieve sustainable profitability in a competitive market.

Sources

Company filingsHong Kong 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