investorscraft@gmail.com

Intrinsic ValueEastern Air Logistics Co., Ltd. (601156.SS)

Previous Close$18.61
Intrinsic Value
Upside potential
Previous Close
$18.61

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

Eastern Air Logistics operates as a comprehensive air cargo and logistics provider, specializing in integrated freight solutions within China's rapidly expanding logistics sector. The company generates revenue through air transport services for both passengers and cargo, leveraging its strategic base in Shanghai—a major global logistics hub. Its core business model encompasses freight forwarding, charter services, and supply chain management, positioning it within the competitive industrials sector dominated by integrated logistics players. Eastern Air Logistics maintains a strong market position as a subsidiary of Shanghai Eastern Airlines Logistics, benefiting from established infrastructure and route networks. The company serves diverse industrial and commercial clients requiring time-sensitive transportation, capitalizing on China's growing e-commerce and manufacturing export demands. Its operational focus combines asset-heavy air transport capabilities with value-added logistics services, creating a vertically integrated offering that differentiates it from pure freight forwarders.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 24.1 billion with net income reaching CNY 2.7 billion, demonstrating effective cost management in a capital-intensive industry. Operating cash flow of CNY 3.7 billion significantly exceeded net income, indicating strong cash conversion efficiency and quality earnings. The substantial capital expenditures of CNY 2.8 billion reflect ongoing investments in fleet and infrastructure maintenance.

Earnings Power And Capital Efficiency

Eastern Air Logistics delivered diluted EPS of CNY 1.69, showcasing solid earnings generation relative to its share count. The company maintains healthy operational leverage with operating cash flow comfortably covering capital investment requirements. The balance between debt servicing capacity and reinvestment needs appears well-managed given the industry's cyclical nature.

Balance Sheet And Financial Health

The balance sheet shows financial strength with CNY 6.8 billion in cash against total debt of CNY 3.4 billion, providing ample liquidity and low leverage. This conservative financial structure positions the company well to withstand industry volatility and pursue strategic opportunities without excessive financial risk.

Growth Trends And Dividend Policy

The company demonstrates shareholder returns through a dividend per share of CNY 0.677, representing a payout ratio of approximately 40% based on current EPS. This balanced approach supports both income investors and retained earnings for growth initiatives in China's expanding logistics market.

Valuation And Market Expectations

With a market capitalization of CNY 24.5 billion, the company trades at approximately 9 times earnings, reflecting market expectations for steady performance in the logistics sector. The beta of 0.887 indicates slightly less volatility than the broader market, typical for established transportation companies.

Strategic Advantages And Outlook

The company benefits from its strategic Shanghai location and subsidiary relationship with Shanghai Eastern Airlines Logistics, providing operational synergies and market access. China's growing e-commerce and international trade volumes present continued growth opportunities, though competitive pressures and economic cycles remain key monitoring points for future performance.

Sources

Company financial reportsStock 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