investorscraft@gmail.com

Intrinsic ValueChina Railway Tielong Container Logistics Co., Ltd (600125.SS)

Previous Close$6.58
Intrinsic Value
Upside potential
Previous Close
$6.58

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

China Railway Tielong Container Logistics operates as a specialized railway logistics provider in China, focusing on containerized freight transportation through its integrated network. The company generates revenue primarily from railway special container services for bulk commodities including steel, grain, ore, cement, and temperature-controlled chemicals, supplemented by comprehensive port logistics, warehousing, and freight forwarding solutions. Operating within China's state-dominated railway sector, Tielong leverages its strategic positioning to serve industrial clients requiring reliable bulk transportation, while also maintaining a secondary real estate development segment that diversifies its income streams. The company benefits from its affiliation with China's extensive national railway infrastructure, providing competitive advantages in serving industrial corridors and major port connections throughout northeastern China and beyond.

Revenue Profitability And Efficiency

The company reported revenue of CNY 13.02 billion with net income of CNY 382 million, reflecting a net margin of approximately 2.9%. Operating cash flow of CNY 616 million significantly exceeded capital expenditures of CNY 180 million, indicating strong cash conversion from operations. The modest profitability margin suggests competitive market conditions in the logistics sector with potential pricing pressures.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.29 demonstrates moderate earnings generation relative to the company's scale. The substantial operating cash flow coverage of capital investments reflects efficient capital allocation toward maintaining and expanding logistics infrastructure. The company maintains adequate earnings power to support both operational requirements and strategic investments in its core container logistics business.

Balance Sheet And Financial Health

The balance sheet appears robust with cash and equivalents of CNY 1.93 billion against minimal total debt of CNY 51 million, indicating a highly conservative financial structure. This strong liquidity position provides significant financial flexibility for operational needs and potential expansion opportunities without relying on external financing.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy with a dividend per share of CNY 0.09, representing a payout ratio of approximately 31% based on current EPS. This balanced approach supports investor returns while retaining sufficient earnings for reinvestment in the capital-intensive logistics infrastructure required for future growth initiatives.

Valuation And Market Expectations

With a market capitalization of CNY 7.96 billion, the company trades at approximately 21 times earnings and 0.6 times revenue. The beta of 0.43 indicates lower volatility compared to the broader market, reflecting the defensive characteristics of essential logistics services and stable cash flow generation.

Strategic Advantages And Outlook

The company benefits from strategic positioning within China's critical railway infrastructure network, providing essential logistics services for industrial commodities. Its affiliation with national railway systems offers operational advantages, while the strong balance sheet provides resilience against economic cycles. The outlook remains tied to China's industrial production and commodity transportation demand.

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