investorscraft@gmail.com

Intrinsic ValueS.F. Holding Co., Ltd. (6936.HK)

Previous CloseHK$35.62
Intrinsic Value
Upside potential
Previous Close
HK$35.62

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

S.F. Holding Co., Ltd. is a premier integrated logistics service provider headquartered in Shenzhen, China, operating within the industrials sector. The company's core revenue model is built on a diversified portfolio of time-sensitive and economy express delivery, freight forwarding, cold chain logistics, and sophisticated supply chain management solutions. It serves a broad clientele across domestic and international markets, capitalizing on China's massive e-commerce growth and the increasing complexity of global supply chains. S.F. Holding distinguishes itself through its extensive proprietary network, which includes a significant air cargo fleet, advanced technological infrastructure, and a wide-reaching ground distribution system. This integrated approach allows it to offer end-to-end solutions, positioning it as a high-quality, reliable service provider in a highly competitive market. The company's expansion into value-added services like financing, insurance, and industrial park management further deepens customer relationships and creates multiple revenue streams, solidifying its status as a comprehensive logistics partner rather than a simple courier.

Revenue Profitability And Efficiency

For FY 2024, the company reported robust revenue of HKD 284.4 billion, demonstrating its massive scale. Net income reached HKD 10.2 billion, translating to a net margin of approximately 3.6%. Strong operating cash flow of HKD 32.2 billion significantly exceeded capital expenditures, indicating healthy cash generation from its core logistics operations and efficient working capital management.

Earnings Power And Capital Efficiency

The company's earnings power is evidenced by its diluted EPS of HKD 2.11. Capital allocation appears disciplined, with capital expenditures of HKD 9.3 billion focused on maintaining and expanding its competitive infrastructure. The substantial operating cash flow provides ample internal funding for these investments and strategic initiatives.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with HKD 33.9 billion in cash and equivalents. Total debt stands at HKD 48.2 billion. The company maintains a moderate level of leverage, which is manageable given its strong and predictable cash flow generation, supporting a stable financial health profile for continued operations and growth.

Growth Trends And Dividend Policy

The company has established a shareholder return policy, distributing a dividend of HKD 0.99 per share. This reflects a commitment to returning capital to investors while likely retaining sufficient earnings to fund its capital-intensive expansion and technological advancements in the competitive logistics sector.

Valuation And Market Expectations

With a market capitalization of approximately HKD 228.7 billion, the market assigns a significant premium to this industry leader. A beta of 0.77 suggests the stock is less volatile than the broader market, indicating investor perception of it as a relatively stable, defensive holding within the cyclical industrials sector.

Strategic Advantages And Outlook

Key strategic advantages include its vertically integrated network, brand reputation for reliability, and technological investments in automation and data analytics. The outlook is tied to sustained e-commerce demand and the company's ability to efficiently manage costs while expanding its higher-margin service offerings like cold chain and supply chain solutions.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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