investorscraft@gmail.com

Intrinsic ValueZhang Jia Gang Freetrade Science&Technology Group Co.,Ltd. (600794.SS)

Previous Close$3.87
Intrinsic Value
Upside potential
Previous Close
$3.87

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

Zhangjiagang Freetrade Science & Technology Group operates as a specialized port terminal and logistics service provider in China, focusing primarily on the chemical and solid dry bulk sectors. Its core revenue model is built on providing integrated supply chain solutions, including warehousing, bonded delivery, terminal loading and unloading, tank rental, and logistics distribution services. The company leverages its strategic location in the industrially significant Yangtze River Delta to serve chemical trade flows, generating fees from its asset-intensive terminal operations and value-added logistics. It occupies a niche position within China's marine shipping industry, catering to the specific and often complex handling requirements of chemical cargo, which provides a defensive moat against general cargo competitors. This specialization, combined with its ancillary offerings in supply chain finance and trade agency services, allows it to capture a broader share of wallet from its industrial clientele and positions it as a key infrastructure node for regional chemical logistics.

Revenue Profitability And Efficiency

The company reported revenue of CNY 899.9 million for the period. Profitability was strong, with net income reaching CNY 209.8 million, indicating healthy operational efficiency and effective cost management within its capital-intensive port operations. The firm also demonstrated robust cash generation, with operating cash flow significantly exceeding net income.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.17, reflecting the company's earnings power. Capital expenditure was a modest outflow of CNY 34.2 million, suggesting a mature asset base requiring limited reinvestment, which supports strong free cash flow generation from its existing operations.

Balance Sheet And Financial Health

The balance sheet is conservatively managed, featuring a substantial cash position of CNY 571.3 million against total debt of CNY 222.0 million. This results in a net cash position, providing significant financial flexibility and a very low risk profile, which is advantageous for its capital-intensive industry.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy, distributing a dividend of CNY 0.07 per share. This payout, supported by strong cash flow, indicates a commitment to returning capital while maintaining a solid foundation for potential organic growth or strategic investments.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.35 billion, the market valuation appears to be factoring in the company's stable, cash-generative business model and strong financial health. A beta of 0.70 suggests the stock is perceived as less volatile than the broader market.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized chemical handling expertise and its strategic port location, creating high barriers to entry. The outlook remains stable, supported by consistent demand for chemical logistics in China, though growth is likely tied to overall industrial and trade activity levels.

Sources

Company Annual ReportShanghai Stock Exchange Filings

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