investorscraft@gmail.com

Intrinsic ValueY.U.D.Yangtze River Investment Industry Co.,Ltd. (600119.SS)

Previous Close$7.05
Intrinsic Value
Upside potential
Previous Close
$7.05

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

Y.U.D. Yangtze River Investment Industry operates as a diversified logistics and industrial investment company based in Shanghai, China. The company's core revenue model integrates multiple service streams including maritime, aviation, and land international freight forwarding, complemented by warehousing operations and property management services. This multifaceted approach allows the company to capture value across the logistics supply chain while leveraging its strategic location in the Yangtze River Delta region, one of China's most vital economic zones. The company further diversifies its business through industrial investments and domestic trade activities, creating additional revenue channels beyond traditional logistics services. Its real estate development and operation segment provides asset-backed stability to the overall business structure. While operating in China's highly competitive logistics sector, the company maintains a regional focus with specialized expertise in international freight forwarding, though it faces intense competition from both state-owned enterprises and private logistics providers in the fragmented Chinese market.

Revenue Profitability And Efficiency

The company generated CNY 507 million in revenue but reported a net loss of CNY 74.9 million, indicating significant profitability challenges. Operating cash flow of CNY 46.4 million suggests some operational efficiency, though negative earnings per share of CNY -0.21 reflects underlying operational difficulties. The modest capital expenditures of CNY 2.7 million indicate conservative investment in maintaining operations rather than aggressive expansion.

Earnings Power And Capital Efficiency

Current earnings power appears constrained as evidenced by the negative net income and diluted EPS. The positive operating cash flow relative to capital expenditures suggests the core operations generate some cash, but the overall capital efficiency remains suboptimal. The company's ability to convert revenue into sustainable profits requires improvement given the current loss position.

Balance Sheet And Financial Health

The balance sheet shows CNY 168 million in cash against total debt of CNY 171 million, indicating a relatively balanced debt position with adequate liquidity. The cash position provides some financial flexibility, though the debt level requires careful management given the current loss-making operations. The company maintains sufficient liquidity to support near-term obligations.

Growth Trends And Dividend Policy

With no dividend distribution and current financial performance, the company appears focused on preserving capital rather than shareholder returns. The negative earnings trend suggests challenges in achieving organic growth, while the modest capital expenditure level indicates limited investment in expansion initiatives. The company's growth strategy likely prioritizes operational stabilization over aggressive market expansion.

Valuation And Market Expectations

Trading at a market capitalization of approximately CNY 3 billion, the market appears to be pricing in some recovery potential despite current losses. The low beta of 0.216 suggests the stock exhibits lower volatility relative to the broader market, possibly reflecting investor perception of limited downside risk or speculative recovery prospects in China's logistics sector.

Strategic Advantages And Outlook

The company's strategic location in Shanghai provides access to China's primary shipping and logistics hub, offering potential recovery opportunities as trade flows normalize. However, the outlook remains challenging given current profitability issues and competitive market dynamics. Success will depend on operational improvements and potential restructuring to leverage its diversified service offerings more effectively.

Sources

Company financial reportsStock exchange disclosuresMarket 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