investorscraft@gmail.com

Intrinsic ValueCCS Supply Chain Management Co., Ltd. (600180.SS)

Previous Close$3.79
Intrinsic Value
Upside potential
Previous Close
$3.79

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

CCS Supply Chain Management Co., Ltd. operates as a specialized supply chain service provider within China's industrials sector, focusing on the trading and logistics of bulk commodities. The company's core revenue model is built on providing integrated supply chain solutions, including procurement, distribution, inventory management, and information services, primarily for coal, oil, agricultural products, and building materials. It acts as a vital intermediary, leveraging its platforms to connect producers with end-users, thereby generating fees and margins from these orchestrated transactions. Operating as a subsidiary of Zhengzhou Ruimaotong Supply Chain Co., Ltd., it holds a niche position in facilitating trade for essential raw materials, which are critical to China's industrial and energy infrastructure. Its market positioning is that of an asset-light operator within the fragmented logistics sector, competing on efficiency and deep industry relationships rather than physical scale.

Revenue Profitability And Efficiency

The company reported substantial revenue of CNY 31.5 billion for the period, demonstrating significant scale in its trading operations. However, net income was a modest CNY 66.6 million, indicating very thin margins characteristic of a competitive trading and logistics business. This low profitability, coupled with negative operating cash flow, suggests potential challenges in working capital management or collection cycles inherent to its trade-focused model.

Earnings Power And Capital Efficiency

Earnings power appears constrained, with diluted EPS of CNY 0.062 reflecting the low net income base. The significant negative operating cash flow of nearly CNY 789 million, even after considering capital expenditures of CNY 284 million, points to a substantial cash consumption from operations, which is a critical area for monitoring capital efficiency and sustainability.

Balance Sheet And Financial Health

The balance sheet shows a strong cash position of CNY 3.74 billion, which provides a liquidity buffer. However, this is offset by total debt of CNY 4.37 billion, indicating a leveraged financial structure. The relationship between these figures and the negative cash flow from operations warrants careful analysis of the company's overall financial health and liquidity management.

Growth Trends And Dividend Policy

The company has established a dividend policy, distributing CNY 0.14 per share. This payout, against the low EPS, suggests a high payout ratio, which may not be sustainable if profitability remains under pressure. Growth trends must be evaluated in the context of its capital-intensive operating cycle and the highly competitive nature of the logistics market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.0 billion, the market appears to be valuing the company at a low multiple relative to its revenue, which is consistent with its low-margin profile. The beta of 0.478 suggests the stock is perceived as less volatile than the broader market, potentially reflecting its defensive industrial nature.

Strategic Advantages And Outlook

The company's strategic advantage lies in its focused vertical platforms and entrenched position within key commodity supply chains in China. The outlook is tied to the health of the domestic industrial and construction sectors, with performance dependent on its ability to manage working capital effectively and navigate the low-margin environment to improve profitability.

Sources

Company Annual ReportPublic financial disclosures

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