investorscraft@gmail.com

Intrinsic ValueShanghai Foreign Service Holding Group CO.,Ltd. (600662.SS)

Previous Close$6.18
Intrinsic Value
Upside potential
Previous Close
$6.18

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

Shanghai Foreign Service Holding Group operates as a diversified transportation and service conglomerate with deep roots in China's mobility sector. The company generates revenue through multiple streams including taxi operations, vehicle rental services for commercial and tourist purposes, automobile sales and parts distribution, and comprehensive automotive support services. Its core business model leverages integrated mobility solutions spanning traditional taxi services, specialized vehicle rentals, and automotive aftermarket services. The company has strategically expanded into human resources platforms, labor dispatch services, and technology development including smart terminals and payment systems, creating a multifaceted service ecosystem. Operating primarily through its 62580000 platform and mobile applications, the company maintains a strong regional presence in Shanghai while serving broader transportation and service needs across China. Its market position is strengthened by vertical integration across the automotive value chain and diversification into adjacent service sectors.

Revenue Profitability And Efficiency

The company generated CNY 22.3 billion in revenue with net income of CNY 1.09 billion, representing a net margin of approximately 4.9%. Operating cash flow of CNY 1.32 billion significantly exceeded capital expenditures of CNY 180 million, indicating strong cash generation from core operations. The business demonstrates efficient capital allocation with modest reinvestment requirements relative to its cash generation capacity.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.48, the company exhibits moderate earnings power relative to its market capitalization. The substantial cash position of CNY 9.8 billion relative to minimal debt of CNY 508 million indicates exceptional capital efficiency and conservative financial management. The low capital expenditure requirements suggest the business model does not demand significant ongoing investment to maintain operations.

Balance Sheet And Financial Health

The balance sheet reflects exceptional financial health with CNY 9.8 billion in cash and equivalents against only CNY 508 million in total debt, resulting in a net cash position exceeding CNY 9.3 billion. This conservative capital structure provides significant financial flexibility and resilience. The minimal leverage and substantial liquidity position the company to withstand economic volatility and pursue strategic opportunities.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly dividend policy, distributing CNY 0.24 per share representing a 50% payout ratio based on EPS. This balanced approach returns capital to shareholders while retaining earnings for operational needs. The diversified service model provides multiple growth vectors, though specific growth rates would require historical trend analysis beyond the current period data.

Valuation And Market Expectations

Trading at a market capitalization of approximately CNY 12.3 billion, the company's valuation reflects a P/E ratio of around 11.4x based on current earnings. The beta of 0.657 indicates lower volatility than the broader market, suggesting investors view the business as relatively defensive. The valuation appears reasonable given the company's stable cash generation and strong balance sheet position.

Strategic Advantages And Outlook

The company benefits from its established market position in Shanghai's transportation sector and diversified service offerings that create multiple revenue streams. Its digital platform strategy through 62580 apps provides modernization opportunities in traditional transportation services. The exceptional financial strength positions the company to navigate industry transitions and potentially expand its service ecosystem through strategic investments or acquisitions.

Sources

Company annual reportStock exchange disclosuresFinancial 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