investorscraft@gmail.com

Intrinsic ValueLC Logistics Inc (2490.HK)

Previous CloseHK$5.44
Intrinsic Value
Upside potential
Previous Close
HK$5.44

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

LC Logistics Inc operates as a specialized freight forwarder within the global integrated logistics sector, providing end-to-end cross-border seaborne logistics solutions. Its core revenue model is built on offering comprehensive service packages that include consultancy, shipping arrangement, customs clearance, warehousing, and last-mile delivery, primarily for containerized cargo. The company enhances its service offering through time charter services, utilizing both owned and chartered vessels to secure capacity and manage shipping operations. Operating from its base in Qingdao, China, LC Logistics positions itself as a asset-light yet integrated provider, focusing on the critical trade lanes emanating from Asia. This strategic positioning allows it to cater to shippers requiring reliable, full-service logistics support without the capital intensity of major shipping lines. The company navigates a highly competitive and fragmented market by emphasizing operational expertise and customized solutions for its clients.

Revenue Profitability And Efficiency

For the fiscal period, the company reported robust revenue of HKD 1.95 billion, demonstrating its operational scale. Profitability was strong, with net income reaching HKD 395.8 million, translating to a healthy net margin. Capital expenditure was significantly negative at HKD -460.5 million, indicating substantial divestment or sale of assets, which notably impacted its cash flow from investing activities during this period.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power, with diluted earnings per share of HKD 0.69. Operating cash flow generation was positive at HKD 79.3 million, though this was overshadowed by the substantial negative capital expenditure figure. This suggests a period of strategic asset management rather than ongoing operational inefficiency.

Balance Sheet And Financial Health

The balance sheet appears conservatively managed with a strong liquidity position, evidenced by cash and equivalents of HKD 779.6 million. Total debt is modest at HKD 166.5 million, resulting in a very low debt-to-equity ratio and indicating a low financial risk profile and significant financial flexibility.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy by declaring a dividend of HKD 0.22 per share. This distribution, coupled with the notable negative capital expenditure, may signal a strategic shift or a specific one-time event influencing its investment and growth trajectory for this fiscal period.

Valuation And Market Expectations

With a market capitalization of approximately HKD 4.76 billion, the market assigns a valuation that reflects the company's established position and profitability within the logistics sector. A beta of 0.86 suggests the stock is expected to be slightly less volatile than the broader market, indicating perceived stability by investors.

Strategic Advantages And Outlook

The company's strategic advantage lies in its integrated service model and asset-light approach, providing flexibility in a cyclical industry. Its strong balance sheet offers a buffer against market volatility. The outlook is tied to global trade flows and the company's ability to efficiently manage its operational capacity and chartering strategies.

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