investorscraft@gmail.com

Intrinsic ValueShanghai Lonyer Fuels Co., Ltd. (603003.SS)

Previous Close$2.44
Intrinsic Value
Upside potential
Previous Close
$2.44

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 Lonyer Fuels operates as a specialized oil products trading company in China's energy sector, leveraging its strategic coastal infrastructure including a 70,000 cubic meter storage base and supporting wharves. The company generates revenue through wholesale trading of refined petroleum products while diversifying into petrochemical trading, water transportation services, and water refueling operations. Its market position is anchored by physical storage and logistics capabilities that provide competitive advantages in regional fuel distribution. Recently, the company has expanded into cloud data infrastructure services, representing a strategic diversification beyond its traditional energy focus. This dual approach positions Lonyer Fuels at the intersection of traditional energy logistics and emerging technology infrastructure, though its core remains tied to China's refined products market dynamics and regional energy demand patterns.

Revenue Profitability And Efficiency

The company reported revenue of approximately 1.40 billion CNY but experienced significant challenges with a net loss of 331.6 million CNY and negative diluted EPS of -0.87. Despite the profitability issues, operating cash flow remained positive at 118.8 million CNY, indicating some operational cash generation capability. Capital expenditures of 169.2 million CNY suggest ongoing investment in infrastructure and potentially its new cloud data services division.

Earnings Power And Capital Efficiency

Current earnings power appears constrained given the substantial net loss position. The negative EPS reflects operational challenges in the core fuel trading business or potentially costs associated with the cloud infrastructure expansion. The positive operating cash flow relative to the net loss suggests non-cash charges may be impacting reported profitability, requiring further analysis of the company's capital allocation between traditional and new business segments.

Balance Sheet And Financial Health

The balance sheet shows reasonable liquidity with 671.8 million CNY in cash against 381.0 million CNY in total debt, providing some financial flexibility. The debt level appears manageable relative to the cash position, though the significant net loss raises concerns about ongoing financial sustainability without improved operational performance or additional financing.

Growth Trends And Dividend Policy

Despite the challenging financial performance, the company maintained a dividend payment of 0.06 CNY per share, indicating management's commitment to shareholder returns. The expansion into cloud data infrastructure services represents a strategic growth initiative, though the transition appears to be creating near-term financial pressure as the company balances traditional energy operations with new technology investments.

Valuation And Market Expectations

With a market capitalization of approximately 918 million CNY and a beta of 0.492, the market appears to price the company with lower volatility than the broader market, possibly reflecting its infrastructure assets and dividend policy. The negative earnings multiple suggests investors are valuing the company based on assets and strategic positioning rather than current profitability.

Strategic Advantages And Outlook

The company's strategic advantages include its physical storage infrastructure and coastal location, which provide operational leverage in fuel distribution. The diversification into cloud services represents a forward-looking strategy, though execution risks remain high given the current financial performance. The outlook depends on improving core operations while successfully integrating new business lines.

Sources

Company financial reportsStock exchange disclosuresCompany description data

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