investorscraft@gmail.com

Intrinsic ValueDazhong Transportation (Group) Co., Ltd. (600611.SS)

Previous Close$5.70
Intrinsic Value
Upside potential
Previous Close
$5.70

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

Dazhong Transportation (Group) Co., Ltd. is a diversified Chinese transportation conglomerate operating primarily in the industrials sector. Its core revenue model is derived from passenger transport services, including taxis, car rentals, and inter-provincial coaches, supplemented by a growing portfolio of mobility technology solutions such as intelligent dispatching platforms and GPS vehicle equipment. The company has strategically expanded beyond its foundational taxi business into adjacent service verticals including logistics, automotive services like driving training and used car trading, real estate, hotel operations, and financial services, creating a multifaceted ecosystem. This diversification provides revenue stability but also exposes the company to varied competitive dynamics across different markets. Based in Shanghai, it holds a significant regional market position, though it operates in a highly competitive and regulated industry where technological disruption and shifting consumer preferences present ongoing challenges to traditional transport models.

Revenue Profitability And Efficiency

For the fiscal period, the company reported revenue of CNY 2.84 billion, achieving a net income of CNY 211.6 million. This translates to a net profit margin of approximately 7.4%, indicating moderate profitability. Operating cash flow was strong at CNY 832.8 million, significantly exceeding net income and suggesting healthy cash generation from its core operations.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with a diluted EPS of CNY 0.09. Capital expenditures of CNY -422.4 million indicate ongoing investment in its operational assets, which is typical for a capital-intensive transportation business. The relationship between operating cash flow and capex suggests the company is funding its investments internally.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 1.81 billion against total debt of CNY 4.76 billion. This indicates a leveraged but manageable financial structure, with ample liquidity to meet short-term obligations. The company's low beta of 0.11 suggests its stock has historically been less volatile than the broader market.

Growth Trends And Dividend Policy

The company has established a shareholder return policy, evidenced by a dividend per share of CNY 0.03. Its diversified business model across transport, real estate, and services may provide multiple avenues for growth, though specific historical growth rates are not provided in the data for trend analysis.

Valuation And Market Expectations

With a market capitalization of approximately CNY 11.07 billion, the market valuation reflects investor expectations for the company's future cash flows within its competitive and regulated industry. The valuation must be assessed in the context of its earnings and the broader Chinese market conditions.

Strategic Advantages And Outlook

The company's strategic advantages lie in its established brand, diversified revenue streams, and deep integration within Shanghai's transportation infrastructure. The outlook will be influenced by its ability to adapt to technological trends in mobility and effectively manage its leveraged balance sheet while navigating economic cycles.

Sources

Company DescriptionProvided Financial Data

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