investorscraft@gmail.com

Intrinsic ValueTianjin Binhai Teda Logistics (Group) Corporation Limited (8348.HK)

Previous CloseHK$0.41
Intrinsic Value
Upside potential
Previous Close
HK$0.41

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

Tianjin Binhai Teda Logistics operates as a specialized logistics provider in China, focusing on two core segments: automotive logistics and materials procurement. Its primary revenue model is derived from providing comprehensive supply chain solutions, including storage, transportation management, and bonded warehouse services for finished automobiles, components, and electronic parts. The company serves trading companies and manufacturers, leveraging its strategic location in Tianjin, a major port city, to facilitate efficient cargo handling and distribution. Within the competitive integrated freight and logistics sector, it occupies a niche position by specializing in automotive and electronics supply chains, differentiating itself from broader freight forwarders. Its market positioning is inherently regional, capitalizing on northern China's industrial base and port infrastructure, though it faces intense competition from larger, national logistics firms. The company's value proposition hinges on its integrated service offerings and specialized industry knowledge, rather than scale, targeting clients requiring tailored logistics support for high-value goods.

Revenue Profitability And Efficiency

The company generated HKD 3.71 billion in revenue for the period, demonstrating significant scale in its operations. However, net income was a modest HKD 5.90 million, indicating thin profit margins characteristic of the competitive logistics industry. Operating cash flow of HKD 55.83 million suggests the core business is cash-generative, supporting ongoing operational needs despite profitability pressures.

Earnings Power And Capital Efficiency

Diluted EPS stood at HKD 0.0166, reflecting minimal earnings power relative to its revenue base. Capital expenditures were limited at HKD -2.33 million, indicating a capital-light model that relies more on operational execution than significant asset investments. This suggests a focus on utilizing existing infrastructure efficiently rather than aggressive expansion.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with HKD 313.97 million in cash and equivalents, providing a solid buffer. Total debt of HKD 312.06 million is nearly fully covered by cash holdings, indicating low net leverage and conservative financial management. This structure supports financial stability in a cyclical industry.

Growth Trends And Dividend Policy

The company maintains a shareholder returns policy, distributing a dividend of HKD 0.0325 per share. This payout, coupled with minimal earnings, suggests a commitment to returning capital despite modest profitability. Growth trends appear focused on steady operational execution rather than aggressive top-line expansion, aligning with its niche market strategy.

Valuation And Market Expectations

With a market capitalization of approximately HKD 173 million, the company trades at a significant discount to its annual revenue, reflecting market skepticism about future profitability and growth prospects. The very low beta of 0.032 indicates the stock is perceived as having minimal correlation to broader market movements, likely due to its small size and niche focus.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized focus on automotive and electronics logistics within northern China, leveraging Tianjin's port infrastructure. The outlook remains cautious, dependent on regional industrial demand and the company's ability to maintain its niche position against larger competitors while improving operational efficiency to enhance profitability.

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