investorscraft@gmail.com

Intrinsic ValueGuangDong GenSho Logistics Co.,LTD (603813.SS)

Previous Close$41.90
Intrinsic Value
Upside potential
Previous Close
$41.90

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

GuangDong GenSho Logistics operates as a specialized integrated logistics provider within China's automotive supply chain sector. The company's core revenue model is built on providing comprehensive logistics solutions, including transportation, warehousing, distribution processing, and value-added services such as quality inspection and packing, primarily serving automobile manufacturers and their parts suppliers. This positioning allows the company to capture value across multiple touchpoints in the auto parts logistics ecosystem, creating a bundled service offering that enhances client stickiness and operational synergies. Operating in the highly competitive Chinese logistics market, GenSho differentiates itself through its automotive sector specialization, offering tailored solutions that address the precise timing and quality requirements of automotive production lines. The company further diversifies its revenue streams through ancillary businesses including logistics equipment production and sales, as well as insurance agency services, creating additional monetization opportunities while strengthening its integrated service proposition within its niche market segment.

Revenue Profitability And Efficiency

The company reported revenue of CNY 298.0 million for the period but experienced significant challenges with a net loss of CNY 53.4 million. This negative profitability reflects operational headwinds in the competitive logistics sector, with the diluted EPS of -0.51 indicating substantial pressure on per-share earnings generation despite the company's established market position.

Earnings Power And Capital Efficiency

Operating cash flow remained positive at CNY 18.9 million, demonstrating some underlying cash generation capability despite the net loss. However, substantial capital expenditures of CNY 41.3 million indicate significant ongoing investment in logistics infrastructure and equipment, which may be impacting near-term profitability while positioning for future operational efficiency.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 83.6 million against total debt of CNY 601.2 million, indicating a leveraged financial structure. This debt level relative to the company's market capitalization of approximately CNY 2.3 billion suggests careful monitoring of financial flexibility is warranted, particularly given the current loss-making operational environment.

Growth Trends And Dividend Policy

Despite reporting a net loss, the company maintained a dividend per share of CNY 0.25, indicating a commitment to shareholder returns. This dividend policy, coupled with the ongoing capital investment program, suggests management confidence in the company's long-term trajectory and cash flow sustainability despite current profitability challenges.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.3 billion and a beta of 0.288, the market appears to price the stock with lower volatility expectations than the broader market. The negative earnings multiple reflects current profitability challenges, while the maintained dividend suggests investor expectations of recovery in operational performance.

Strategic Advantages And Outlook

The company's specialized focus on automotive logistics provides sector-specific expertise that may offer defensive characteristics during industry cycles. The integrated service model and equipment manufacturing capabilities represent strategic differentiators, though execution on improving operational efficiency and managing leverage will be critical for sustainable recovery and growth in the competitive 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