investorscraft@gmail.com

Intrinsic ValueMilkyway Chemical Supply Chain Service Co., Ltd. (603713.SS)

Previous Close$63.26
Intrinsic Value
Upside potential
Previous Close
$63.26

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

Milkyway Chemical Supply Chain Service Co., Ltd. operates as a specialized logistics provider within the chemical industry, offering comprehensive supply chain solutions across global markets. Its core revenue model is built on providing integrated services including cargo handling, multimodal transport, tank container leasing, and specialized technical services for hazardous and bulk liquid chemicals. The company serves critical sectors such as oil and gas, petrochemicals, renewable energy, and infrastructure, positioning itself as an essential partner in complex, high-value supply chains. Milkyway leverages its self-built tank yard network and expertise in handling specialized equipment like LNG tanks and chemical tankers to differentiate from general freight providers. This focus on chemical logistics creates a defensible niche, though it remains exposed to cyclical demand in its end markets. The company's foundation in Shanghai provides strategic access to key Asian manufacturing and export hubs, supporting its role in both domestic and international trade flows for chemical products.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 12.1 billion for the period, demonstrating its significant scale in chemical logistics. Net income reached CNY 565 million, translating to a net profit margin of approximately 4.7%, which is reasonable for a capital-intensive logistics operation. The diluted EPS of CNY 3.26 reflects solid earnings generation on a per-share basis for its shareholder base.

Earnings Power And Capital Efficiency

Operating cash flow was positive at CNY 482 million, though it was substantially outweighed by capital expenditures of CNY -647 million. This significant negative free cash flow indicates heavy ongoing investment in its tank container fleet, yard network, and specialized equipment, which is typical for asset-intensive logistics models aiming for long-term capacity expansion.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with cash and equivalents of CNY 1.37 billion. However, total debt stands at CNY 5.03 billion, representing a substantial leverage position that requires careful management given the capital-intensive nature of its operations and current investment cycle.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns with a dividend per share of CNY 0.71. This payout, against earnings of CNY 3.26 per share, represents a payout ratio of approximately 22%, indicating a balanced approach between reinvesting in growth and returning capital to investors.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.7 billion and earnings of CNY 565 million, the company trades at a P/E ratio of around 19. The beta of 0.722 suggests lower volatility than the broader market, possibly reflecting its niche positioning and stable demand for essential chemical logistics services.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized asset base and technical expertise in chemical logistics, creating barriers to entry for general competitors. Its outlook is tied to global chemical production trends and trade flows, with opportunities in emerging sectors like renewable energy logistics offset by cyclical exposure to traditional petrochemical markets.

Sources

Company DescriptionFinancial Data Provided

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