DEPPON LOGISTICS Valuation

Q: What is the Fair Price of 603056 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

603056 (CN¥13.32) is trading below our estimate of [[fair value]] (CN¥38.72)

Is 603056 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

6/6

Valuation Score 6/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 603056 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 603056 (CN¥13.32) is trading below our estimate of fair value (CN¥38.72)

Significantly Below Fair Value: 603056 is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 603056?

Key metric: As 603056 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 603056. This is calculated by dividing 603056's market cap by their current earnings.
What is 603056's PE Ratio?
PE Ratio	17.2x
Earnings	CN¥791.46m
Market Cap	CN¥13.58b

603056 key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	0.3x
Enterprise Value/EBITDA	7.8x
PEG Ratio	0.8x

Price to Earnings Ratio vs Peers

How does 603056's PE Ratio compare to its peers?

The above table shows the PE ratio for 603056 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	22.4x
600057 Xiamen Xiangyu	10.5x	32.7%	CN¥13.5b
002468 STO ExpressLtd	18.9x	17.2%	CN¥14.6b
600787 CMST DevelopmentLtd	16.8x	n/a	CN¥13.9b
002245 Jiangsu Azure	43.2x	31.8%	CN¥13.8b
603056 DEPPON LOGISTICS	17.2x	22.5%	CN¥13.7b

Price-To-Earnings vs Peers: 603056 is good value based on its Price-To-Earnings Ratio (17.2x) compared to the peer average (22.4x).

Price to Earnings Ratio vs Industry

How does 603056's PE Ratio compare vs other companies in the CN Logistics Industry?

0 Companies	Price / Earnings	Estimated Growth	Market Cap

No more companies available in this PE range

0 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: 603056 is good value based on its Price-To-Earnings Ratio (17.2x) compared to the CN Logistics industry average (18.2x).

Price to Earnings Ratio vs Fair Ratio

What is 603056's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

603056 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	17.2x
Fair PE Ratio	18.6x

Price-To-Earnings vs Fair Ratio: 603056 is good value based on its Price-To-Earnings Ratio (17.2x) compared to the estimated Fair Price-To-Earnings Ratio (18.6x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst 603056 forecast and predictions for the stock price in 12 month’s time.
Date	Share Price	Average 1Y Price Target	Dispersion	High	Low	1Y Actual price	Analysts
Current	CN¥13.32	CN¥16.41 +23.2%	14.2%	CN¥18.00	CN¥12.40	n/a	4
Nov ’25	CN¥14.70	CN¥15.88 +8.0%	15.6%	CN¥18.00	CN¥12.40	n/a	3
Oct ’25	CN¥15.27	CN¥17.17 +12.4%	19.8%	CN¥20.00	CN¥12.40	n/a	3
Sep ’25	CN¥13.15	CN¥17.17 +30.5%	19.8%	CN¥20.00	CN¥12.40	n/a	3
Aug ’25	CN¥12.52	CN¥16.87 +34.7%	19.2%	CN¥20.00	CN¥12.40	n/a	3
Jul ’25	CN¥13.30	CN¥18.47 +38.8%	6.3%	CN¥20.00	CN¥17.20	n/a	3
Jun ’25	CN¥15.27	CN¥18.76 +22.9%	6.0%	CN¥20.00	CN¥17.20	n/a	4
May ’25	CN¥16.64	CN¥18.76 +12.8%	6.0%	CN¥20.00	CN¥17.20	n/a	4
Apr ’25	CN¥15.69	CN¥18.81 +19.9%	5.9%	CN¥20.00	CN¥17.20	n/a	4
Mar ’25	CN¥14.74	CN¥18.81 +27.6%	5.9%	CN¥20.00	CN¥17.20	n/a	4
Feb ’25	CN¥13.21	CN¥18.81 +42.4%	5.9%	CN¥20.00	CN¥17.20	n/a	4
Jan ’25	CN¥14.47	CN¥18.81 +30.0%	5.9%	CN¥20.00	CN¥17.20	n/a	4
Dec ’24	CN¥14.57	CN¥18.81 +29.1%	5.9%	CN¥20.00	CN¥17.20	n/a	4
Nov ’24	CN¥15.10	CN¥18.53 +22.7%	6.2%	CN¥20.00	CN¥17.20	CN¥14.70	3
Oct ’24	CN¥15.42	CN¥18.53 +20.2%	6.2%	CN¥20.00	CN¥17.20	CN¥15.27	3
Sep ’24	CN¥15.78	CN¥19.13 +21.3%	3.4%	CN¥20.00	CN¥18.40	CN¥13.15	3
Aug ’24	CN¥17.99	CN¥19.50 +8.4%	2.1%	CN¥20.00	CN¥19.00	CN¥12.52	3
Jul ’24	CN¥15.42	CN¥18.70 +21.3%	4.5%	CN¥19.50	CN¥17.30	CN¥13.30	4
Jun ’24	CN¥14.68	CN¥19.35 +31.8%	2.0%	CN¥19.90	CN¥19.00	CN¥15.27	4
May ’24	CN¥16.78	CN¥19.35 +15.3%	2.0%	CN¥19.90	CN¥19.00	CN¥16.64	4
Apr ’24	CN¥17.77	CN¥19.90 +12.0%	6.4%	CN¥21.70	CN¥19.00	CN¥15.69	3
Mar ’24	CN¥19.31	CN¥19.90 +3.1%	6.4%	CN¥21.70	CN¥19.00	CN¥14.74	3
Feb ’24	CN¥21.36	CN¥20.87 -2.3%	7.7%	CN¥22.90	CN¥19.00	CN¥13.21	3
Jan ’24	CN¥20.83	CN¥19.40 -6.9%	14.0%	CN¥22.90	CN¥16.30	CN¥14.47	3
Dec ’23	CN¥20.76	CN¥17.87 -13.9%	6.4%	CN¥19.00	CN¥16.30	CN¥14.57	3
Nov ’23	CN¥16.51	CN¥17.87 +8.2%	6.4%	CN¥19.00	CN¥16.30	CN¥15.10	3

Analyst Forecast: Target price is more than 20% higher than the current share price and analysts are within a statistically confident range of agreement.