investorscraft@gmail.com

Intrinsic ValueShanghai Jiao Yun Group Co., Ltd. (600676.SS)

Previous Close$7.79
Intrinsic Value
Upside potential
Previous Close
$7.79

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

Shanghai Jiao Yun Group Co., Ltd. operates as a diversified transportation and automotive services conglomerate based in Shanghai, China. Its core business model integrates the manufacturing and sale of automobile parts with a comprehensive suite of logistics and transport solutions, including road freight, passenger transport, tourism services, warehousing, and automotive sales and after-sales support. This positions the company within the competitive Chinese consumer cyclical sector, leveraging its established infrastructure to serve both commercial and consumer markets. The firm's market position is characterized by its regional focus and integrated service offering, which aims to capture value across the automotive lifecycle and logistics chain. However, it operates in a highly fragmented industry with significant competition from both specialized parts manufacturers and large logistics providers, necessitating a focus on operational efficiency and service differentiation to maintain its standing.

Revenue Profitability And Efficiency

The company generated revenue of CNY 4.44 billion but reported a significant net loss of CNY -391.1 million, indicating severe profitability challenges. Operating cash flow of CNY 263.1 million suggests some underlying cash generation from core activities, though it was insufficient to offset the overall loss. Capital expenditures were modest at CNY -88.3 million, reflecting restrained investment.

Earnings Power And Capital Efficiency

Diluted EPS of -CNY 0.38 clearly demonstrates a lack of earnings power in the period. The negative net income significantly outweighs the positive operating cash flow, highlighting inefficiencies in converting revenue into bottom-line profitability. The company's capital efficiency appears strained given the substantial loss relative to its revenue base.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 2.80 billion, which substantially exceeds total debt of CNY 597.8 million. This low debt burden relative to high cash reserves provides a solid buffer for financial stability and suggests capacity to navigate current operational challenges without immediate solvency concerns.

Growth Trends And Dividend Policy

Current financial performance indicates a contraction rather than growth, with a material net loss for the period. The company maintained a dividend per share of CNY 0, a prudent policy given the lack of profitability. The focus is likely on stabilizing operations rather than pursuing expansion or shareholder returns in the near term.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.0 billion, the market valuation appears to be supported more by the company's substantial cash balance and strong balance sheet than by its current earnings potential. The low beta of 0.38 suggests the stock is perceived as less volatile than the broader market, possibly reflecting its asset-backed value.

Strategic Advantages And Outlook

The company's key strategic advantage lies in its integrated business model and strong liquidity position, providing resilience. The outlook remains challenging due to current profitability issues, requiring effective operational turnaround strategies to leverage its asset base and market position for a recovery in its core automotive and logistics segments.

Sources

Company DescriptionFinancial 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