investorscraft@gmail.com

Intrinsic ValueGuangzhou Jiacheng International Logistics Co.,Ltd. (603535.SS)

Previous Close$9.96
Intrinsic Value
Upside potential
Previous Close
$9.96

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

Guangzhou Jiacheng International Logistics operates as a comprehensive third-party logistics provider in China, offering an integrated suite of services that spans warehousing, distribution, transportation, and specialized e-commerce logistics support. The company's core revenue model is built on providing end-to-end supply chain solutions, including value-added services like circulation processing, packaging, and logistics information transmission, which cater to the demands of modern commerce and international trade. Its market position is anchored in its established operational footprint and service diversification, allowing it to compete in the fragmented but growing Chinese logistics sector by addressing both domestic and cross-border logistical needs for a varied client base.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.35 billion with a net income of CNY 204.7 million, indicating a healthy net profit margin of approximately 15.2%. Operating cash flow was positive at CNY 148.4 million, though significant capital expenditures of CNY -279.1 million suggest ongoing investments in operational capacity and infrastructure.

Earnings Power And Capital Efficiency

Diluted EPS stands at CNY 0.51, reflecting solid earnings generation relative to its share count. The substantial capital expenditure outflow, which exceeded operating cash flow, indicates a period of aggressive investment, potentially aimed at expanding service capabilities or technological upgrades to enhance long-term capital efficiency.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 421.6 million against total debt of CNY 1.43 billion, indicating a leveraged but manageable financial structure. The company's liquidity appears adequate, supported by its cash reserves, though the debt level warrants monitoring for financial health sustainability.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns with a dividend per share of CNY 0.06075. Growth trends are likely influenced by investments in capex, pointing to a strategy focused on expanding operational scale and service offerings in the competitive logistics market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.29 billion and a beta of 0.644, the market prices the stock with lower volatility than the broader market. The valuation reflects expectations for steady performance in the logistics sector, balancing growth potential against operational execution risks.

Strategic Advantages And Outlook

Strategic advantages include its integrated service portfolio and established presence in a key economic region, providing a foundation for capturing logistics demand growth. The outlook depends on effective capital deployment from recent investments and navigating sector competition and economic cycles.

Sources

Company FilingsShanghai Stock 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