investorscraft@gmail.com

Intrinsic ValueOrient International Enterprise, Ltd. (600278.SS)

Previous Close$8.75
Intrinsic Value
Upside potential
Previous Close
$8.75

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

Orient International Enterprise, Ltd. operates as a diversified international trading and logistics conglomerate, primarily based in Shanghai, China. Its core revenue model is generated through the import and export of a vast array of goods, including textiles, garments, medical equipment, IT products, steel, coal, and raw materials. The company further monetizes its global supply chain expertise by providing comprehensive logistics solutions, encompassing shipping, freight, warehousing, and related agency services, creating a vertically integrated service offering. Operating within the highly competitive Industrials sector, specifically Integrated Freight & Logistics, the company leverages its position as a subsidiary of a larger state-owned holding company to secure large-scale contracts and navigate complex international trade channels. Its market positioning is that of a established, asset-light trader and service provider, facilitating global commerce for a diverse client base rather than manufacturing goods itself, which differentiates it from pure-play manufacturers or dedicated shipping lines.

Revenue Profitability And Efficiency

The company generated substantial revenue of CNY 35.4 billion for the period, demonstrating its significant scale in trading operations. However, this translated into a relatively modest net income of CNY 216 million, indicating thin operating margins characteristic of the competitive trading industry. A negative operating cash flow of CNY -212 million raises questions about working capital management and cash conversion efficiency during this specific fiscal year.

Earnings Power And Capital Efficiency

Earnings power is present but subdued, with diluted earnings per share of CNY 0.25. The significant disparity between high revenue and lower net income highlights capital efficiency challenges inherent in its low-margin business model. The negative operating cash flow further suggests that earnings are not yet being fully realized as cash, potentially due to timing differences in receivables and payables within its trading cycles.

Balance Sheet And Financial Health

The balance sheet appears conservatively leveraged, with a strong cash position of CNY 4.6 billion significantly outweighing total debt of CNY 811 million. This low debt-to-cash ratio provides a substantial liquidity buffer and indicates a low-risk financial structure. The company's financial health is supported by this robust liquidity, offering stability amidst its capital-intensive trading and logistics activities.

Growth Trends And Dividend Policy

Specific growth trends are not verifiable from the provided data. The company has demonstrated a shareholder returns policy, distributing a dividend of CNY 0.167 per share. This payout, against an EPS of CNY 0.25, suggests a dividend payout ratio of approximately 67%, indicating a commitment to returning capital to shareholders while retaining some earnings.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.4 billion, the stock trades at a price-to-earnings ratio of roughly 25x based on the provided net income and share count. A beta of 0.461 suggests the market perceives it as a less volatile investment compared to the broader market, potentially reflecting its stable, albeit low-margin, business model and strong balance sheet.

Strategic Advantages And Outlook

Key strategic advantages include its diversified trade portfolio, integrated logistics services, and backing from a state-owned parent, which may facilitate market access. The outlook depends on global trade flows, commodity prices, and the company's ability to improve operational efficiency and cash flow generation from its extensive revenue base to enhance shareholder value over the long term.

Sources

Company Description and Financial Data Provided

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