investorscraft@gmail.com

Intrinsic ValueHainan Haiqi Transportation Group Co.,Ltd. (603069.SS)

Previous Close$22.75
Intrinsic Value
Upside potential
Previous Close
$22.75

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

Hainan Haiqi Transportation Group Co., Ltd. is a China-based integrated road transportation provider operating within the industrials sector. Its core revenue model is derived from operating a diverse fleet of passenger vehicles, including shuttle buses, tourist coaches, taxis, and school buses, serving 18 counties and cities. The company generates additional income streams through automobile sales, maintenance services, and the operation of gas stations, creating a vertically integrated service ecosystem. This diversification provides some resilience against fluctuations in pure transportation demand. Its market position is inherently regional, deeply entrenched in Hainan's provincial transport infrastructure, which provides a stable, albeit geographically concentrated, operational base. The company's long operating history since 1951 suggests established local relationships and operational experience, though it faces competitive pressures from modern mobility alternatives and national transport providers.

Revenue Profitability And Efficiency

The company reported revenue of CNY 837.4 million for the period. However, profitability was severely challenged, with a net loss of CNY 97.7 million and negative diluted EPS of CNY -0.31. Operational efficiency appears strained, as evidenced by negative operating cash flow of CNY -18.4 million, indicating core business operations were not generating sufficient cash.

Earnings Power And Capital Efficiency

Current earnings power is negative, reflecting significant operational challenges. Capital expenditure was substantial at CNY -260.1 million, heavily outweighing the negative operating cash flow. This significant cash outflow for investments, combined with negative core earnings, indicates poor capital efficiency and a period of heavy investment that is not yet yielding positive returns.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 236.8 million against total debt of CNY 445.9 million. This debt-to-cash ratio indicates a leveraged position that requires careful management, especially given the negative cash flows from operations. The company's financial health appears under pressure from its current loss-making operations and debt obligations.

Growth Trends And Dividend Policy

Recent financial trends indicate contraction, with the company reporting a net loss. Reflecting this challenging financial position, the company did not pay a dividend, conserving all available cash to support operations and its investment program. The focus appears to be on stabilizing operations rather than shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.87 billion, the market valuation appears significantly disconnected from the company's current negative earnings and cash flow. The negative beta of -0.482 suggests the stock's price movement is inversely correlated with the broader market, which is unusual and may reflect unique, company-specific risk factors perceived by investors.

Strategic Advantages And Outlook

The company's strategic advantages lie in its entrenched regional position and integrated service model. However, the outlook is clouded by its current unprofitability and negative cash generation. A successful turnaround is contingent on its new investments generating sufficient returns to restore profitability and positive cash flow, thereby improving its leveraged financial position.

Sources

Company DescriptionProvided Financial 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