investorscraft@gmail.com

Intrinsic ValueShanghai Ace Investment & Development Co., Ltd. (603329.SS)

Previous Close$11.64
Intrinsic Value
Upside potential
Previous Close
$11.64

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 Ace Investment & Development Co., Ltd. operates as a specialized logistics and supply chain execution provider within China's industrials sector. The company generates revenue through a dual-pronged model, offering comprehensive third-party logistics services including multimodal transport via rail, road, and waterways, alongside executing trades in key commodities. Its service portfolio encompasses bonded warehousing, loading operations, and logistics supervision, while its trading division focuses on sulfur, fertilizers, non-ferrous metals, and mineral products. This integrated approach positions the firm to capture value across both physical logistics and commodity trading flows. Operating as a subsidiary of Jiangsu Yashi Investment Group, the company leverages its Shanghai headquarters to serve strategic industrial corridors. Its niche focus on specific bulk commodities differentiates it from broader logistics players, providing specialized expertise in complex supply chain execution. The company maintains a regional presence with a business model tied to industrial production and raw material distribution networks across China.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 5.03 billion for the period, demonstrating significant scale in its operations. However, net income of CNY 42.47 million indicates thin margins, reflecting the competitive and capital-intensive nature of the logistics and trading sectors. Notably, negative operating cash flow of CNY -459.83 million raises concerns about working capital management and cash conversion efficiency in its business model.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.27, the company's earnings power appears modest relative to its revenue base. The substantial negative operating cash flow, exacerbated by capital expenditures of CNY -140.27 million, suggests potential strain on capital efficiency. This indicates that significant investment is required to generate current earnings levels, potentially pressuring returns on invested capital.

Balance Sheet And Financial Health

The balance sheet shows CNY 459.71 million in cash against total debt of CNY 736.72 million, indicating a leveraged position. The debt-to-equity structure warrants monitoring, though the company maintains liquidity. The negative operating cash flow position challenges near-term financial flexibility despite the available cash reserves.

Growth Trends And Dividend Policy

The company maintained a dividend distribution of CNY 0.023 per share, indicating a commitment to shareholder returns despite earnings challenges. Growth trends appear mixed, with solid revenue generation but pressure on bottom-line profitability and cash flow generation, suggesting potential headwinds in translating top-line growth into sustainable earnings expansion.

Valuation And Market Expectations

Trading at a market capitalization of approximately CNY 2.37 billion, the market values the company at a significant discount to its annual revenue, reflecting concerns about profitability and cash flow generation. The low beta of 0.13 suggests the stock is perceived as less volatile than the broader market, potentially indicating defensive characteristics despite operational challenges.

Strategic Advantages And Outlook

The company's strategic advantage lies in its integrated logistics and trading model, providing comprehensive supply chain solutions. Its specialization in specific industrial commodities and multimodal transport capabilities creates entry barriers. The outlook depends on improving operational efficiency, managing working capital requirements, and leveraging its parent company's resources to enhance competitive positioning in China's evolving logistics landscape.

Sources

Company financial reportsStock exchange 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