investorscraft@gmail.com

Intrinsic ValueAntong Holdings Co., Ltd. (600179.SS)

Previous Close$5.05
Intrinsic Value
Upside potential
Previous Close
$5.05

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

Antong Holdings Co., Ltd. is a China-based integrated freight and logistics company operating within the industrials sector. The firm provides comprehensive goods transportation and logistics services, functioning as a key intermediary in supply chain management. Its core revenue model is derived from fees charged for the movement and handling of cargo, leveraging its operational network to serve various industrial and commercial clients. The company's market position is established within China's highly competitive and fragmented logistics industry, where scale, efficiency, and network coverage are critical determinants of success. Antong must navigate pricing pressures and operational complexities inherent in freight transportation while seeking to differentiate its service offerings. Its headquarters in Quanzhou, a major port city, provides strategic access to important regional trade flows, supporting its role in facilitating domestic and potentially international cargo movement.

Revenue Profitability And Efficiency

The company generated revenue of CNY 7.55 billion with a net income of CNY 610 million, indicating a net profit margin of approximately 8.1%. This demonstrates a reasonable level of profitability conversion from its top line. Operating cash flow was strong at CNY 1.09 billion, significantly exceeding net income and suggesting healthy cash generation from core logistics operations.

Earnings Power And Capital Efficiency

Antong produced diluted EPS of CNY 0.14 based on its net income and 4.23 billion outstanding shares. The company maintained substantial capital expenditures of CNY 589 million, indicating ongoing investment in its operational infrastructure. This investment level reflects the capital-intensive nature of the logistics industry and the need to maintain competitive service capabilities.

Balance Sheet And Financial Health

The balance sheet shows robust liquidity with cash and equivalents of CNY 2.73 billion against total debt of CNY 702 million, resulting in a conservative net cash position. This strong liquidity profile provides financial flexibility and a cushion against industry cyclicality. The low debt level relative to cash reserves indicates minimal financial leverage risk.

Growth Trends And Dividend Policy

The company has not implemented a dividend policy, as evidenced by a zero dividend per share, suggesting a focus on retaining earnings for reinvestment and growth initiatives. This approach is common in capital-intensive industries where internal funding supports expansion and operational improvements rather than direct shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately CNY 22.65 billion, the company trades at a P/E ratio of around 37 based on current earnings. The beta of 0.29 indicates lower volatility compared to the broader market, suggesting investors perceive it as a relatively stable investment within the cyclical logistics sector.

Strategic Advantages And Outlook

Antong's strategic advantages include its established operational network in China and strong balance sheet positioning. The company's focus on logistics services in a growing economy provides exposure to domestic trade expansion. Maintaining operational efficiency and adapting to evolving supply chain demands will be crucial for sustained performance in the competitive freight transportation landscape.

Sources

Company financial statementsMarket 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