investorscraft@gmail.com

Intrinsic ValueANE (Cayman) Inc. (9956.HK)

Previous CloseHK$12.13
Intrinsic Value
Upside potential
Previous Close
HK$12.13

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

ANE (Cayman) Inc. is a prominent player in China's industrials sector, specifically within the highly competitive less-than-truckload (LTL) freight market. The company operates an asset-heavy express freight network, generating revenue primarily through transportation services provided to freight partners. Its core offerings encompass the entire logistics chain, including sorting, line-haul transportation, dispatch, and various value-added services, creating a comprehensive ecosystem for its clients. This integrated approach allows ANE to capture value across multiple touchpoints in the freight journey. Strategically positioned with a significant physical footprint, the company leverages its fleet of over 4,000 high-capacity trucks and 4,600 trailers to achieve economies of scale and network density. This extensive infrastructure supports its market position as a consolidator in a fragmented industry, serving a vast and growing domestic market. The company further diversifies its income streams through ancillary businesses in vehicle rentals and fuel sales, enhancing its value proposition and creating additional revenue synergies within its operational framework.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 11.6 billion for the period. Profitability was solid with a net income of HKD 750 million, indicating effective cost management within its capital-intensive operations. Strong operating cash flow of HKD 2.1 billion significantly exceeded capital expenditures, highlighting efficient cash generation from its core business activities.

Earnings Power And Capital Efficiency

ANE demonstrated considerable earnings power, converting revenue into net profit effectively. Diluted earnings per share stood at HKD 0.65. The company's capital expenditure of HKD -101 million was modest relative to its operating cash flow, suggesting a disciplined approach to reinvestment and potentially high returns on incremental capital deployed into its network.

Balance Sheet And Financial Health

The balance sheet appears healthy with a substantial cash position of HKD 2.0 billion providing a strong liquidity buffer. Total debt of HKD 1.2 billion is manageable against its cash holdings and cash flow profile. This financial structure supports operational flexibility and provides resilience against industry cyclicality.

Growth Trends And Dividend Policy

The company has established a shareholder returns policy, evidenced by a dividend per share of HKD 0.1572. This distribution, coupled with its strong underlying cash flow generation, suggests a balanced capital allocation strategy that supports both growth investments and direct returns to shareholders, indicating confidence in its sustainable earnings capacity.

Valuation And Market Expectations

With a market capitalization of approximately HKD 11.3 billion, the market values the company at roughly 1.0x its annual revenue. A beta of 1.288 indicates higher volatility than the broader market, reflecting the cyclical nature of the transportation industry and specific growth expectations embedded in its current valuation multiple.

Strategic Advantages And Outlook

ANE's key strategic advantages include its extensive owned fleet and network density, which create significant barriers to entry. Its integrated service model provides a competitive moat. The outlook is tied to continued growth in Chinese domestic freight demand and the company's ability to further consolidate its position in the fragmented LTL market through operational excellence and strategic expansion.

Sources

Company DescriptionHong 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