investorscraft@gmail.com

Intrinsic ValueAddentax Group Corp. (ATXG)

Previous Close$0.67
Intrinsic Value
Upside potential
Previous Close
$0.67

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Addentax Group Corp. operates in the logistics and e-commerce sectors, primarily focusing on cross-border trade facilitation between China and global markets. The company generates revenue through integrated logistics services, warehousing, and supply chain solutions tailored for small and medium-sized enterprises. Its business model leverages China’s export-driven economy, positioning itself as a niche player in the competitive logistics industry by offering cost-effective and efficient trade support services. Addentax differentiates itself through technology-driven logistics platforms, though it faces stiff competition from larger, more established logistics providers. The company’s market position remains modest, with growth potential tied to the expansion of cross-border e-commerce and trade flows. However, its limited scale and operational challenges in a capital-intensive industry constrain its ability to achieve dominant market share. The logistics sector’s cyclical nature and reliance on global trade dynamics further add to the company’s exposure to macroeconomic risks.

Revenue Profitability And Efficiency

In FY 2024, Addentax reported revenue of $5.15 million, reflecting its small-scale operations in the logistics sector. The company posted a net loss of $3.11 million, with diluted EPS of -$0.71, indicating significant profitability challenges. Operating cash flow was negative at $411,473, while capital expenditures totaled $135,431, suggesting limited reinvestment capacity. These metrics highlight inefficiencies and operational headwinds facing the business.

Earnings Power And Capital Efficiency

Addentax’s negative earnings and cash flows underscore weak earnings power, exacerbated by high operating costs relative to revenue. The company’s capital efficiency appears constrained, as evidenced by its inability to generate positive returns on invested capital. With a net loss and negative operating cash flow, the firm’s ability to sustainably fund operations or growth initiatives remains in question.

Balance Sheet And Financial Health

Addentax’s balance sheet shows $816,186 in cash and equivalents against total debt of $24.07 million, indicating a highly leveraged position. The significant debt burden raises concerns about liquidity and solvency, particularly given the company’s recurring losses. Without substantial equity or retained earnings, financial flexibility is limited, increasing reliance on external financing.

Growth Trends And Dividend Policy

The company has not established a dividend policy, likely due to its unprofitable status and cash flow constraints. Growth trends remain uncertain, with no clear path to scaling operations profitably. The logistics sector’s competitive intensity and Addentax’s modest market presence suggest challenges in achieving sustainable top-line expansion or margin improvement.

Valuation And Market Expectations

Given its financial struggles and small market capitalization, Addentax’s valuation likely reflects high risk and limited growth prospects. Market expectations appear muted, with the company’s negative earnings and leveraged balance sheet weighing on investor sentiment. The absence of profitability or clear catalysts makes intrinsic valuation challenging.

Strategic Advantages And Outlook

Addentax’s strategic advantages are limited, though its focus on cross-border logistics aligns with broader e-commerce trends. The outlook remains cautious, as operational inefficiencies and high leverage pose material risks. Success hinges on improving cost structures and securing sustainable funding, but competitive pressures and macroeconomic volatility present ongoing hurdles.

Sources

Company filings (10-K), CIK: 0001650101

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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