investorscraft@gmail.com

Intrinsic ValueArmlogi Holding Corp. common stock (BTOC)

Previous Close$0.49
Intrinsic Value
Upside potential
Previous Close
$0.49

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

Armlogi Holding Corp. operates in the logistics and supply chain management sector, providing integrated solutions that optimize freight movement and warehousing. The company generates revenue through a mix of asset-based and asset-light services, including transportation management, warehousing, and value-added logistics. Its market position is bolstered by a focus on cost efficiency and scalability, serving mid-sized enterprises with tailored solutions in competitive regional markets. Armlogi differentiates itself through technology-driven logistics platforms that enhance operational visibility and customer responsiveness, positioning it as a nimble competitor in a fragmented industry. While not a market leader, the company has carved out a niche by balancing service quality with competitive pricing, appealing to cost-conscious clients seeking reliable supply chain partners.

Revenue Profitability And Efficiency

In FY 2024, Armlogi reported revenue of $167.0 million, with net income of $7.4 million, reflecting a net margin of approximately 4.5%. Operating cash flow stood at $3.0 million, though capital expenditures of $5.2 million resulted in negative free cash flow. The diluted EPS of $0.19 suggests modest earnings power relative to its share count, indicating room for operational leverage improvements.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its capital-intensive model, as evidenced by high total debt of $117.7 million against cash reserves of $7.9 million. With an asset-heavy structure, Armlogi’s return on invested capital likely faces pressure from interest expenses and depreciation, though its ability to generate positive operating cash flow signals baseline operational viability.

Balance Sheet And Financial Health

Armlogi’s balance sheet shows significant leverage, with total debt nearly 15x its cash position. The debt-heavy structure raises concerns about financial flexibility, particularly in a rising interest rate environment. However, the absence of dividend payouts may allow for internal capital allocation toward debt reduction or growth initiatives, provided operating performance remains stable.

Growth Trends And Dividend Policy

Growth appears organic, with no dividend distributions, suggesting reinvestment in operations. The lack of historical dividend payments aligns with the company’s focus on scaling its logistics network. Future trends will hinge on its ability to improve margins and manage debt, as top-line growth alone may not suffice to enhance shareholder value meaningfully.

Valuation And Market Expectations

Given its modest earnings and high leverage, Armlogi’s valuation likely reflects market skepticism about its ability to sustainably improve profitability. Investors may be pricing in execution risks tied to debt management and competitive pressures, with limited visibility on catalysts for re-rating.

Strategic Advantages And Outlook

Armlogi’s strategic advantages lie in its asset-light service offerings and regional market focus, though its high debt load poses a material risk. The outlook remains cautious, dependent on operational efficiency gains and prudent capital allocation. Success in deleveraging or technological adoption could improve its competitive stance over time.

Sources

Company filings (CIK: 0001972529), FY 2024 preliminary data

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