investorscraft@gmail.com

Intrinsic ValueShanghai Shine-Link International Logistics Co., Ltd. (603648.SS)

Previous Close$10.83
Intrinsic Value
Upside potential
Previous Close
$10.83

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 Shine-Link International Logistics Co., Ltd. operates as a specialized integrated logistics provider, primarily serving Fortune 500 multinational corporations with complex supply chain needs. Its core revenue model is built on providing tailored, high-value logistics solutions, including freight forwarding, specialized transportation, consignment repair, and sophisticated warehouse management that integrates online and offline operations. The company focuses on high-barrier sectors like aviation manufacturing, medical equipment, automotive, and information electronics, which require stringent handling and security protocols. This strategic focus on niche, high-margin segments within the industrials sector allows it to differentiate from standard freight carriers. Its market position is that of a trusted partner for critical logistics, rather than a low-cost volume player, leveraging its Shanghai base to serve global trade flows. This specialization provides a defensive moat against commoditization and positions it for stable, long-term client relationships.

Revenue Profitability And Efficiency

The company generated revenue of CNY 1.52 billion with a net income of CNY 130.9 million, resulting in a net profit margin of approximately 8.6%. This indicates a reasonable level of profitability for a logistics firm. Operating cash flow was strong at CNY 254.1 million, significantly exceeding net income, which suggests high-quality earnings and efficient cash conversion from its operations.

Earnings Power And Capital Efficiency

Shine-Link demonstrates solid earnings power with diluted EPS of CNY 0.36. The company generated robust operating cash flow of CNY 254.1 million, which comfortably covered capital expenditures of CNY 81.7 million. This indicates the business can fund its necessary investments internally while generating surplus cash, reflecting efficient capital allocation and operational execution.

Balance Sheet And Financial Health

The balance sheet appears healthy with a cash position of CNY 326.1 million against total debt of CNY 315.0 million, resulting in a net cash position. This low leverage provides significant financial flexibility and a strong buffer against economic downturns or industry cyclicality, supporting a low-risk financial profile.

Growth Trends And Dividend Policy

The company has established a shareholder returns policy, evidenced by a dividend per share of CNY 0.3. This represents a substantial payout ratio of over 80% based on EPS, signaling a commitment to returning capital to shareholders, likely due to limited immediate large-scale reinvestment opportunities and a mature, cash-generative business model.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.0 billion, the stock trades at a P/E ratio of roughly 30.5x based on trailing earnings. The low beta of 0.25 suggests the market perceives it as a defensive stock with lower volatility than the broader market, potentially pricing in stability over high growth.

Strategic Advantages And Outlook

The company's key strategic advantage is its deep integration into the supply chains of blue-chip global corporations, providing revenue stability. Its outlook is tied to global trade volumes and the continued outsourcing of complex logistics by multinationals, with its niche expertise serving as a durable competitive advantage in a fragmented industry.

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