investorscraft@gmail.com

Intrinsic ValueGuanghui Logistics Co.Ltd (600603.SS)

Previous Close$6.54
Intrinsic Value
Upside potential
Previous Close
$6.54

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

Guanghui Logistics operates as an integrated logistics and real estate services provider based in Urumqi, China, leveraging its strategic position in Northwest China to serve regional and cross-border trade flows. The company generates revenue through a diversified portfolio including road freight transportation, warehousing services, logistics park management, and commercial real estate operations. Its core business model combines asset-heavy infrastructure ownership with service-based operations, creating multiple revenue streams from property development, logistics facilities management, and supply chain solutions. The company has established a strong market position in Xinjiang province, serving as a key logistics hub connecting China with Central Asian markets through its comprehensive service offerings that span freight forwarding, cold chain logistics, market management, and electromechanical parts distribution. This integrated approach allows Guanghui to capture value across the entire logistics chain while maintaining strategic assets that provide competitive advantages in regional infrastructure development.

Revenue Profitability And Efficiency

The company generated CNY 3.74 billion in revenue with net income of CNY 508.9 million, demonstrating solid profitability with a net margin of approximately 13.6%. Operating cash flow of CNY 1.92 billion significantly exceeded net income, indicating strong cash conversion efficiency and operational effectiveness in its capital-intensive business model.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.43, the company exhibits moderate earnings power relative to its market capitalization. The substantial operating cash flow generation relative to net income suggests effective working capital management and strong underlying business cash generation capabilities despite the capital-intensive nature of logistics and real estate operations.

Balance Sheet And Financial Health

The balance sheet shows CNY 96.8 million in cash against total debt of CNY 3.83 billion, indicating leveraged financial positioning typical for real estate and infrastructure companies. The debt load appears manageable given the company's strong operating cash flow generation and asset-backed business model.

Growth Trends And Dividend Policy

The company maintains a conservative dividend policy with no dividend distribution, suggesting a focus on reinvesting earnings into business expansion and infrastructure development. This approach aligns with the capital-intensive requirements of logistics park development and transportation fleet maintenance in a growing regional market.

Valuation And Market Expectations

Trading at a market capitalization of CNY 10.9 billion, the company's valuation reflects a P/E ratio of approximately 21.4 based on current earnings. The exceptionally low beta of 0.013 suggests minimal correlation with broader market movements, indicating unique regional positioning and specialized business model characteristics.

Strategic Advantages And Outlook

The company's strategic location in Northwest China provides competitive advantages in cross-border logistics and regional trade facilitation. Its integrated model combining real estate development with logistics services creates synergistic benefits, positioning it well for China's Belt and Road Initiative and increasing regional trade flows.

Sources

Company financial statementsStock 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