investorscraft@gmail.com

Intrinsic ValueSinotrans Limited (601598.SS)

Previous Close$5.98
Intrinsic Value
Upside potential
Previous Close
$5.98

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

Sinotrans Limited operates as a comprehensive logistics provider within China's industrial sector, delivering integrated supply chain solutions across forwarding, logistics, and e-commerce segments. The company generates revenue through diversified service offerings including sea and air freight forwarding, shipping agency services, storage and terminal operations, and specialized logistics for chemicals and cold chain. As a state-founded enterprise established in 1950, Sinotrans leverages its extensive domestic network and infrastructure to serve both traditional industrial clients and growing cross-border e-commerce demands. Its market position is strengthened by full-service capabilities that span transportation, warehousing, customs clearance, and distribution, creating a one-stop-shop advantage in China's fragmented logistics landscape. The company competes by combining asset-based terminal operations with technology-enabled platforms for logistics equipment sharing and digital freight management, positioning itself as an integrated partner rather than merely a service provider.

Revenue Profitability And Efficiency

Sinotrans generated CNY 105.6 billion in revenue with net income of CNY 3.9 billion, reflecting a net margin of approximately 3.7%. The company maintained positive operating cash flow of CNY 4.1 billion despite significant capital expenditures of CNY 1.6 billion, indicating disciplined investment in logistics infrastructure and technology platforms to support future growth initiatives.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with diluted EPS of CNY 0.54, supported by its diversified service portfolio. Operating cash flow coverage of capital expenditures remains adequate at approximately 2.6 times, suggesting sustainable reinvestment capacity without excessive external financing requirements for ongoing operations.

Balance Sheet And Financial Health

Sinotrans maintains a robust balance sheet with CNY 13.5 billion in cash and equivalents against total debt of CNY 11.8 billion, providing comfortable liquidity. The moderate debt level relative to cash reserves and operating cash flow generation indicates conservative financial management and capacity to weather industry cyclicality.

Growth Trends And Dividend Policy

The company has established a shareholder-friendly dividend policy, distributing CNY 0.29 per share representing a payout ratio of approximately 54% of earnings. This balanced approach returns capital to investors while retaining sufficient earnings to fund strategic investments in logistics network expansion and digital transformation initiatives.

Valuation And Market Expectations

With a market capitalization of CNY 45.2 billion, the company trades at approximately 11.5 times earnings. The beta of 1.145 suggests moderate sensitivity to market movements, reflecting the cyclical nature of logistics services but tempered by the company's diversified service offerings and domestic market focus.

Strategic Advantages And Outlook

Sinotrans benefits from its extensive domestic network, established customer relationships, and integrated service capabilities. The company is well-positioned to capitalize on China's logistics modernization and e-commerce growth, though it faces competitive pressures and economic cyclicality. Strategic focus on technology adoption and cross-border logistics should support long-term value creation.

Sources

Company annual reportsStock exchange disclosuresFinancial market 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