investorscraft@gmail.com

Intrinsic ValueHengtong Logistics Co., Ltd. (603223.SS)

Previous Close$10.17
Intrinsic Value
Upside potential
Previous Close
$10.17

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

Hengtong Logistics Co., Ltd. operates as a specialized logistics provider in China, focusing on the transportation and trading of energy products, including liquefied natural gas (LNG), compressed natural gas (CNG), and liquefied petroleum gas (LPG). Its core revenue model integrates asset-heavy operations, such as constructing and operating LNG filling stations, with transportation services for dangerous goods and general cargo. The company also diversifies its income through an online freight platform, driving school training, and equipment rental services, positioning itself within the industrials sector's competitive trucking industry. This integrated approach allows Hengtong to capture value across multiple segments of the energy logistics chain, from wholesale trading to last-mile retail distribution. Its market position is strengthened by its infrastructure assets and specialized handling capabilities for hazardous materials, catering to China's growing demand for cleaner energy transportation and logistics solutions.

Revenue Profitability And Efficiency

The company generated revenue of CNY 2.00 billion for the period, achieving a net income of CNY 155.07 million. This translates to a net profit margin of approximately 7.7%, indicating moderate profitability after accounting for the capital-intensive nature of its operations. Operating cash flow was positive at CNY 261.90 million, supporting its core business activities.

Earnings Power And Capital Efficiency

Hengtong Logistics reported diluted earnings per share of CNY 0.22, reflecting its earnings power on a per-share basis. The significant capital expenditures of CNY -902.14 million suggest a strategy of heavy investment in infrastructure, such as filling stations and fleet expansion, which may pressure near-term capital efficiency metrics but aims to secure long-term operational capacity.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 1.80 billion. Total debt stands at CNY 761.95 million, resulting in a conservative debt-to-equity profile. This robust cash balance provides a substantial buffer for operational needs and potential debt servicing, indicating sound financial health.

Growth Trends And Dividend Policy

The substantial capital expenditure outlay points towards an aggressive growth strategy focused on expanding its asset base. The company also demonstrated a commitment to shareholder returns, distributing a dividend of CNY 0.07 per share, which implies a payout ratio derived from its current earnings.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.71 billion, the market assigns a valuation that reflects its niche in energy logistics. A beta of 0.47 suggests the stock has been less volatile than the broader market, potentially indicating perceived stability or lower systematic risk within its sector.

Strategic Advantages And Outlook

Hengtong's strategic advantage lies in its integrated model combining energy trading, specialized transportation, and owned infrastructure. The outlook is tied to China's energy transition and demand for logistics supporting LNG and CNG, though success depends on efficiently integrating its significant recent investments into scalable, profitable operations.

Sources

Company DescriptionPublic Financial Disclosures

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