investorscraft@gmail.com

Intrinsic ValueBondex Supply Chain Management Co., Ltd. (603836.SS)

Previous Close$14.22
Intrinsic Value
Upside potential
Previous Close
$14.22

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

Bondex Supply Chain Management operates as a comprehensive logistics service provider within China's competitive integrated freight sector, specializing in end-to-end supply chain solutions. The company generates revenue through a diversified portfolio of services including transportation management, warehousing, distribution, and value-added logistics services tailored to various industrial sectors. Operating from its Qingdao headquarters since 1996, Bondex has established regional expertise while navigating the complex landscape of Chinese domestic logistics. The company positions itself as a mid-market provider offering customized supply chain optimization rather than competing on scale with national giants. This strategic focus allows Bondex to maintain client relationships through personalized service delivery while managing operational complexity across multiple logistics segments. The evolving Chinese logistics market demands adaptability to regulatory changes and technological integration, which Bondex addresses through its established operational framework and regional market knowledge.

Revenue Profitability And Efficiency

Bondex generated CNY 10.24 billion in revenue with net income of CNY 82.48 million, reflecting thin margins characteristic of the competitive logistics sector. Operating cash flow of CNY 84.90 million slightly exceeded net income, indicating reasonable cash conversion. The company maintained capital expenditures of CNY 25.82 million, suggesting moderate reinvestment requirements for operational maintenance rather than aggressive expansion.

Earnings Power And Capital Efficiency

The company achieved diluted EPS of CNY 0.41, demonstrating modest earnings generation relative to its scale. Operating cash flow coverage of capital expenditures appears adequate at approximately 3.3 times, indicating sustainable operational funding. The balance between operating cash generation and investment spending suggests disciplined capital allocation within a working capital-intensive industry.

Balance Sheet And Financial Health

Bondex maintains a strong liquidity position with CNY 1.30 billion in cash against total debt of CNY 474.62 million, providing substantial financial flexibility. The conservative debt level relative to cash reserves indicates low financial leverage risk. This robust balance sheet structure supports operational stability in the capital-intensive logistics industry while providing buffer against market volatility.

Growth Trends And Dividend Policy

The company distributed a dividend of CNY 0.15 per share, representing a payout ratio of approximately 37% based on diluted EPS. This dividend policy suggests management's commitment to shareholder returns while retaining earnings for operational needs. The balance between dividend distributions and retained earnings reflects a mature company approach within a competitive growth market.

Valuation And Market Expectations

With a market capitalization of CNY 2.83 billion, the company trades at approximately 34 times earnings, reflecting market expectations for future growth in China's logistics sector. The beta of 0.78 indicates lower volatility than the broader market, suggesting perceived stability despite industry cyclicality. This valuation multiples imply moderate growth expectations relative to sector peers.

Strategic Advantages And Outlook

Bondex's long-established presence since 1996 provides operational experience and client relationships in China's evolving logistics landscape. The company's strong balance sheet and cash position offer strategic flexibility for potential market opportunities or industry consolidation. Regional expertise and customized service capabilities may provide competitive advantages in serving specific industrial sectors within the Chinese market.

Sources

Company financial statementsStock exchange disclosuresMarket data providers

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