investorscraft@gmail.com

Intrinsic ValueGuangdong Yueyun Transportation Company Limited (3399.HK)

Previous CloseHK$1.65
Intrinsic Value
Upside potential
Previous Close
HK$1.65

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

Guangdong Yueyun Transportation operates as a comprehensive transportation and logistics provider in Southern China, leveraging its strategic position within Guangdong Province. The company's diversified revenue model encompasses road passenger transportation services including urban, public, and cross-border routes, complemented by freight station operations and expressway service zone management. Its integrated approach extends to construction materials supply, advertising services, and real estate leasing, creating multiple revenue streams within the transportation ecosystem. As a subsidiary of Guangdong Provincial Communication Group, the company benefits from established infrastructure relationships and regional market access. This positioning allows it to serve both passenger and commercial logistics needs while maintaining operational synergies across its various service divisions. The company's multifaceted operations provide resilience against sector-specific downturns while capturing value across the transportation value chain.

Revenue Profitability And Efficiency

The company generated HKD 7.20 billion in revenue with net income of HKD 236.5 million, reflecting a net margin of approximately 3.3%. Operating cash flow of HKD 1.15 billion significantly exceeded net income, indicating strong cash conversion from operations. Capital expenditures of HKD 313 million represent prudent investment levels relative to the company's operational scale and cash generation capabilities.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.30 demonstrates moderate earnings power relative to the company's market capitalization. The substantial operating cash flow generation relative to net income suggests efficient working capital management and strong underlying business cash flows. The company maintains operational efficiency through its integrated service model across transportation and logistics segments.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with HKD 1.44 billion in cash and equivalents against total debt of HKD 3.59 billion. This conservative cash position provides operational flexibility and financial stability. The balance sheet structure appears manageable given the company's steady cash flow generation and established market position.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of HKD 0.099, representing a payout ratio of approximately 33% based on current EPS. This balanced capital allocation strategy supports both shareholder returns and reinvestment needs for maintaining and expanding transportation infrastructure and services.

Valuation And Market Expectations

With a market capitalization of HKD 1.47 billion, the company trades at approximately 0.2 times revenue and 6.2 times earnings. The beta of 0.568 indicates lower volatility relative to the broader market, reflecting the defensive nature of its transportation and logistics services. Current valuation metrics suggest market expectations for stable, moderate growth.

Strategic Advantages And Outlook

The company benefits from its strategic position within Guangdong Province's transportation network and parental support from Guangdong Provincial Communication Group. Its diversified service portfolio across passenger transport, logistics, and ancillary services provides revenue stability. The outlook remains tied to regional economic development and infrastructure investment trends in Southern China.

Sources

Company filingsHong Kong Stock Exchange disclosuresFinancial data providers

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