EN DE

Guangzhou Jiacheng International Logistics Co (603535) Fair Value & Analysis

Industrials · CN · Market cap 3.5B CNY

GJ Guangzhou Jiacheng International Logistics Co 603535 · SHG
Price¥6.34
Fair Value¥3.24
Upside-49.0%
Quality50/100
Watch Guangzhou Jiacheng International Logistics Co for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 1.0% net margin
Low debt · generates free cash flow
Trails peers (2/12)
Narrow moat 34/100
Evidence: High Range ¥2.10 – ¥4.85 Share as image

Fair value as of: Jul 11, 2026

From 25 valuation models · updated 30 days ago

Fair value updated Jul 11, 2026, revised from ¥1.74 to ¥3.24 (+86.0%) since Jun 24, 2026. Share price +5.0% over the past month.

A solid business, but screening 49% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥4.85). The favourable scenario is already priced in.
  • Solid but not exceptional quality (50/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (¥2.10 to ¥4.85) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥13.23 ¥5.71 Fair Value ¥3.24 Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 11, 2026.

How to read this chart

60‑month range ¥5.71 – ¥13.23 · fair‑value band ¥2.10 – ¥4.85 · the ¥6.34 price screens above the ¥3.24 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 11, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Guangzhou Jiacheng International Logistics Co (603535) currently trades at ¥6.34, while our model-based Fair Value estimate is ¥3.24, implying the stock looks roughly 49.0% overvalued today. The Quality Score stands at 50/100 (solid quality), in the Industrials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Guangzhou Jiacheng International Logistics Co generated revenue of 1.1B CNY at a net margin of 1.0%. Revenue declined 19.2% year over year. It earns a return on equity of 0.5%. Net debt stands at 1.2B CNY. Fundamentals as of Jul 11, 2026

Our scenario range runs from ¥2.10 (bear case) to ¥4.85 (bull case); at ¥6.34, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 54% below its 52-week high, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -11% fair-value upside, at -49%, 603535 screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF ¥0.7800 ¥1.67 ¥2.83 80
Residual Income ¥3.47 ¥3.29 ¥2.46 76
Rev-Margin DCF ¥0.8400 ¥2.17 ¥3.58 74
All 25 models by family
DCF Models
FCF DCF ¥0.7100 ¥1.67 ¥2.97 38
Owner Earnings ¥0.0700 31
5Y Revenue Exit ¥0.8400 ¥2.14 ¥3.75 39
5Y EBITDA Exit ¥2.09 ¥4.35 ¥6.87 41
5Y P/E Exit ¥0.4300 ¥0.9700 38
10Y Revenue Exit ¥0.6900 ¥1.83 ¥3.21 36
10Y EBITDA Exit ¥1.53 ¥3.28 ¥5.42 37
10Y P/E Exit ¥0.1700 ¥0.7000 ¥1.25 35
Earnings-Based
Graham-Dodd ¥0.5100 ¥1.14 ¥1.45 54
PEG = 1.0 ¥0.1800 ¥0.2600 ¥0.3400 46
EPV ¥1.11 ¥1.55 ¥1.93 59
Dividend Discount
Gordon GGM ¥0.9300 ¥1.47 ¥2.04 70
DDM Multi-Stage ¥0.9300 ¥1.34 ¥1.77 61
Multiples
P/E Multiple ¥1.18 ¥1.58 ¥1.97 63
P/S Multiple ¥0.9600 ¥1.28 ¥1.60 58
P/B Multiple ¥0.9600 ¥1.28 ¥1.60 55
EV/EBIT ¥2.75 ¥4.23 ¥5.71 53
EV/EBITDA ¥3.60 ¥5.36 ¥7.13 54
EV/Revenue ¥1.09 ¥2.29 ¥3.48 43
Asset-Based
NCAV (Graham) ¥2.52 ¥3.38 ¥5.04 50
Growth DCF
Growth DCF ¥0.7800 ¥1.67 ¥2.83 80
Rev-Margin DCF ¥0.8400 ¥2.17 ¥3.58 74
Economic Profit
Residual Income ¥3.47 ¥3.29 ¥2.46 76
ROIC Compounder ¥1.11 ¥1.55 ¥1.93 72
Growth Earnings
Growth-Adj P/E ¥0.8800 ¥1.26 ¥1.64 68

Widest divergence: Asset-Based (¥3.38) versus Earnings-Based (¥1.14). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 1.1B CNY
Revenue growth (YoY) -19.2%
Net margin 1.0%
Return on equity 0.5%
Free cash flow 122M CNY FY2025
Operating margin 15.8%
More key figures
EPS (TTM) ¥-0.0100
EPS growth (YoY) -69.2%
Net debt 1.2B CNY FY2025

Figures from reported company fundamentals · as of Jul 11, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 50/100

Of which business quality 49 · Market factors (momentum, volatility) 26

Profitability 17
Margins and returns on capital today
Quality Growth 27
Are margins and returns improving?
Cashflow 65
Earnings quality: real cash, not paper profit
Fin. Strength 43
Balance sheet, leverage, solvency risk
Investment 68
Disciplined investing over empire-building
Low Volatility 79
Calm price path (market factor)
Momentum 6
Price trend over the last 3–12 months (market factor)
52W Momentum 0
Distance to the 52-week high (market factor)
Net Issuance 90
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Guangzhou Jiacheng International Logistics Co.,Ltd., together with its subsidiaries, provides third-party integrated logistics services in China, Hong Kong, Macao and internationally.

Full company description

Guangzhou Jiacheng International Logistics Co.,Ltd., together with its subsidiaries, provides third-party integrated logistics services in China, Hong Kong, Macao and internationally. The company offers integrated logistics, including transportation, warehousing, inbound and outbound operations, and freight forwarding; and e-commerce logistics, such as intelligent warehousing and storage, loading and unloading, packaging, coordinated distribution, circulation processing, and logistics information transmission. It also provides commodity sale; agency procurement; processing services comprising raw material, production, finished product, and reverse logistics, as well as contract manufacturing; and international trade services. In addition, the company involved in the assembly, processing, and sale of air conditioner parts and other electronic components; supply chain management; and purchasing and customs declaration. Guangzhou Jiacheng International Logistics Co.,Ltd. was founded in 2000 and is headquartered in Guangzhou, China.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Guangzhou Jiacheng International Logistics Co reported revenue of ¥1.1B in FY2025 versus ¥1.3B in FY2021, a compound −2.9%/yr. Reported net income was ¥38.4M in FY2025, compounding −32.3%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
1.1B CNY
Latest YoY
−16.2%
Avg. growth/yr (3Y)
−4.1%
Avg. growth/yr (5Y)
−0.4%
Avg. growth/yr (13Y)
+3.7%
Revenue −2.9%/yr
FY21 ¥1.3B
FY22 ¥1.3B
FY23 ¥1.2B
FY24 ¥1.3B
FY25 ¥1.1B
Net income −32.3%/yr
FY21 ¥182M
FY22 ¥171M
FY23 ¥164M
FY24 ¥205M
FY25 ¥38.4M

603535 screens 49% overvalued. Compare with United Parcel Service, Inc →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Guangzhou Jiacheng International Logistics Co Fair Value". https://www.fairvalue-calculator.com/stock/603535

Peer Group

Integrated Freight & Logistics · 219 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 50 · Below median
Fair Value upside −49% · Bottom 25%
Return on equity (TTM) 0% · Below median
Return on assets 1% · Below median
Net margin (TTM) 1% · Below median
Operating margin (TTM) 16% · Top 25%
Revenue growth -19% · Bottom 25%
Debt / equity 0.43× · Higher than 75% of peers

Valuation Multiples vs Integrated Freight & Logistics median · lower = cheaper

P/B 0.20× · Cheaper than 75% of peers
P/S (TTM) 0.48× · Pricier than median
P/FCF 4.2× · Pricier than median
EV/EBITDA 10.3× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 45
FUTURE 0 · sector 8
PAST 2 · sector 26
HEALTH 79 · sector 94
DIVIDEND 0 · sector 55

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Integrated Freight & Logistics stocks, each showing price versus our Fair Value estimate (as of Jul 11, 2026).

Stock Price Fair Value vs Fair Value
United Parcel Service, Inc UPS $117.72 $104.58 -11%
FedEx Corporation FDX $314.69 $347.68 +10%
Deutsche Post AG DHL €57.22 €53.18 -7%
DSV A/S DSV kr 1,660 kr 712.57 -57%
Kuehne + Nagel International AG KNIN CHF 209.90 CHF 147.92 -30%
J.B. Hunt Transport Services, Inc JBHT $291.41 $133.80 -54%
S.F. Holding 002352 ¥31.91 ¥48.64 +52%
C.H. Robinson Worldwide, Inc CHRW $193.50 $86.56 -55%
Expeditors International of Washington, Inc EXPD $172.02 $115.95 -33%
ZTO Express (Cayman) Inc 2057 HK$181.40 HK$241.93 +33%

Compare Guangzhou Jiacheng International Logistics Co with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Guangzhou Jiacheng International Logistics Co (603535) overvalued or undervalued?
As of Jul 11, 2026, our model estimates a fair value of ¥3.24 versus a price of ¥6.34, about −49% (overvalued).
What is the fair value of 603535?
Our model-based fair value for Guangzhou Jiacheng International Logistics Co is ¥3.24 (as of Jul 11, 2026), built from audited fundamentals. The current price is ¥6.34.
What is the quality score of 603535?
Guangzhou Jiacheng International Logistics Co has a Quality Score of 50/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Guangzhou Jiacheng International Logistics Co (603535)?
Guangzhou Jiacheng International Logistics Co reported trailing-twelve-month revenue of about 1.1B CNY (latest available figure, as of Jul 11, 2026).
What is the net profit margin of 603535?
The net profit margin of Guangzhou Jiacheng International Logistics Co is about 1.0%, meaning it keeps roughly 1.0% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Guangzhou Jiacheng International Logistics Co and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.