investorscraft@gmail.com

Intrinsic ValueZTO Express (Cayman) Inc. (2057.HK)

Previous CloseHK$173.60
Intrinsic Value
Upside potential
Previous Close
HK$173.60

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

ZTO Express (Cayman) Inc. is a leading integrated freight and logistics provider operating within China's expansive and highly competitive express delivery sector. The company's core revenue model is built on providing comprehensive express delivery services, primarily serving the massive e-commerce ecosystem and traditional merchants, alongside offering value-added logistics solutions. As a capital-intensive network business, it leverages a significant owned fleet of over 10,900 trucks and an extensive hub-and-spoke infrastructure to achieve scale and operational efficiency. ZTO holds a formidable market position, consistently ranking among the top players in China's parcel delivery industry. Its strategic focus on cost leadership and network optimization allows it to compete effectively on price while maintaining service reliability, catering to the relentless demand driven by online retail giants and the digitization of commerce.

Revenue Profitability And Efficiency

For the period, ZTO reported robust revenue of HKD 44.3 billion, demonstrating its significant scale. The company exhibited strong profitability with a net income of HKD 8.8 billion, reflecting efficient cost management and pricing power within its competitive market. Its ability to convert revenue into cash is solid, as evidenced by an operating cash flow of HKD 11.4 billion, which comfortably exceeds its capital expenditure requirements.

Earnings Power And Capital Efficiency

The company's earnings power is substantial, with a diluted EPS of HKD 10.7. Capital allocation appears disciplined, with capital expenditures of HKD 5.2 billion focused on maintaining and expanding its critical logistics network. The strong operating cash flow signifies healthy returns on invested capital, supporting both growth investments and shareholder returns.

Balance Sheet And Financial Health

ZTO maintains a solid financial position with a strong liquidity buffer of HKD 13.5 billion in cash and equivalents. While it carries total debt of HKD 17.3 billion, its significant cash generation provides ample coverage for obligations. The balance sheet supports ongoing operational needs and strategic investments without appearing over-leveraged.

Growth Trends And Dividend Policy

The company has established a shareholder return policy, distributing a dividend of HKD 2.71 per share. Its growth is intrinsically linked to the expansion of e-commerce and logistics demand in China. The capital expenditure level indicates a continued investment in capacity to capture this long-term market growth and enhance operational efficiency.

Valuation And Market Expectations

With a market capitalization of approximately HKD 119 billion, the market assigns a significant valuation to ZTO's leading market position and cash-generative business model. A negative beta of -0.133 suggests the stock's performance has a low correlation, and at times an inverse relationship, with broader market movements, which may appeal to certain investors seeking diversification.

Strategic Advantages And Outlook

ZTO's key advantages include its extensive owned logistics network, scale-driven cost efficiency, and entrenched position in the world's largest e-commerce market. The outlook remains tied to Chinese consumption trends and competitive dynamics. Its strategic focus on operational excellence and technology integration should support its ability to navigate industry challenges and sustain long-term value creation.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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