investorscraft@gmail.com

Intrinsic ValueEasy Visible Supply Chain Management Co.,Ltd. (600093.SS)

Previous Close$0.50
Intrinsic Value
Upside potential
Previous Close
$0.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Easy Visible Supply Chain Management operates as a specialized industrial services provider in China's complex logistics and trade finance sector. The company delivers comprehensive supply chain solutions including integrated logistics management, consulting services, and digital platform construction for enterprise clients. Its core revenue model combines service fees from supply chain management with financing income through commercial factoring, accounts receivable collection, and credit investigation services. Operating in China's rapidly evolving industrial sector, the company positions itself as an integrated service provider that bridges traditional logistics with financial technology solutions. The firm focuses on digitizing trade assets and physical assets through proprietary information technology services, creating a niche in supply chain finance and asset digitalization. This dual approach of physical logistics management coupled with financial services distinguishes its market positioning within China's competitive industrial services landscape.

Revenue Profitability And Efficiency

The company reported revenue of CNY 884.8 million for FY 2021 but experienced significant financial challenges with a substantial net loss of CNY -741.2 million. This severe profitability issue resulted in negative diluted EPS of CNY -0.66, indicating fundamental operational difficulties. The negative operating cash flow of CNY -19.2 million further underscores efficiency concerns in converting revenue into cash generation, suggesting potential working capital management issues within its supply chain and financing operations.

Earnings Power And Capital Efficiency

Earnings power appears severely compromised as evidenced by the substantial net loss and negative cash flow from operations. The company's capital expenditure of only CNY -421,924 suggests minimal investment in productive assets, which may limit future earnings capacity. The combination of negative profitability and constrained operational cash flow indicates significant challenges in generating sustainable returns on invested capital in its current operational state.

Balance Sheet And Financial Health

The balance sheet shows concerning financial health with total debt of CNY 2.14 billion significantly outweighing cash and equivalents of CNY 9.44 million, creating a substantial leverage burden. This debt-to-cash ratio indicates potential liquidity constraints and heightened financial risk. The minimal cash position relative to outstanding obligations suggests strained financial flexibility and possible challenges in meeting debt service requirements.

Growth Trends And Dividend Policy

Despite the substantial net loss, the company maintained a dividend payment of CNY 0.716 per share, which appears inconsistent with its financial performance. This dividend distribution during a period of significant losses and negative cash flow may indicate either a commitment to shareholder returns or potential strategic considerations. The negative growth trajectory in profitability contrasts with the maintained dividend, creating an unusual financial dynamic that warrants careful analysis.

Valuation And Market Expectations

With a reported market capitalization of zero, the market appears to assign minimal valuation to the company, reflecting severe concerns about its financial viability and future prospects. The negative beta of 1.40 suggests higher volatility than the market, potentially indicating investor perception of elevated risk. The market's valuation assessment likely incorporates the substantial losses, high debt burden, and challenging operational metrics observed in the financial statements.

Strategic Advantages And Outlook

The company's strategic focus on integrating supply chain management with financial services represents a potentially valuable niche in China's industrial sector. However, the severe financial distress evidenced by substantial losses and high leverage creates significant operational challenges. The outlook remains uncertain given the need to address profitability issues, manage debt obligations, and demonstrate sustainable cash flow generation while maintaining its specialized service offerings in a competitive market environment.

Sources

Company financial statementsShanghai Stock Exchange disclosuresPublic financial data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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