investorscraft@gmail.com

Intrinsic ValueChina International Marine Containers (Group) Co., Ltd. (000039.SZ)

Previous Close$9.66
Intrinsic Value
Upside potential
Previous Close
$9.66

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

China International Marine Containers (Group) Co., Ltd. (CIMC) operates as a diversified industrial conglomerate primarily focused on manufacturing logistics and energy equipment on a global scale. The company's core revenue model is built around designing, producing, and selling a wide array of specialized equipment, supplemented by technical and maintenance services. Its extensive product portfolio spans multiple industrial sectors, creating a diversified revenue stream that mitigates reliance on any single market. CIMC's operations are strategically segmented to address distinct market needs, including containers, road transportation vehicles, and offshore engineering solutions. This multi-segment approach allows the company to leverage its manufacturing expertise across different industrial applications, serving clients in global trade, energy infrastructure, and transportation logistics. The company maintains a leading position in container manufacturing globally, benefiting from economies of scale and established relationships with major shipping lines and leasing companies. Beyond containers, CIMC has strategically expanded into adjacent markets such as energy equipment, airport facilities, and heavy trucks, positioning itself as an integrated solutions provider rather than a pure manufacturing play. This diversification strategy helps buffer against cyclical downturns in specific sectors like container demand, which is closely tied to global trade volumes. The company's market positioning is characterized by its vertical integration capabilities and global supply chain footprint, enabling it to compete effectively on both cost and quality dimensions across its diverse product lines.

Revenue Profitability And Efficiency

CIMC reported revenue of CNY 177.7 billion for FY2024, demonstrating substantial scale in its industrial operations. The company achieved net income of CNY 2.97 billion, translating to a net margin of approximately 1.7%, reflecting the competitive nature of its manufacturing segments. Operating cash flow of CNY 9.26 billion indicates reasonable cash generation from core operations, though capital expenditures of CNY 3.57 billion suggest ongoing investment requirements across its diversified business units.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.53 for the fiscal year, representing the earnings power distributed across its substantial shareholder base. The relationship between operating cash flow and capital expenditures indicates a moderate reinvestment rate, with free cash flow generation supporting both operational needs and potential shareholder returns. The diversified nature of CIMC's business model contributes to relatively stable earnings across economic cycles, though specific segments may experience volatility.

Balance Sheet And Financial Health

CIMC maintains a solid liquidity position with cash and equivalents of CNY 21.62 billion against total debt of CNY 35.54 billion. This debt level, while substantial, appears manageable given the company's scale and cash generation capabilities. The balance sheet structure supports ongoing operations and strategic investments across its multiple business segments, with financial flexibility to navigate industry cycles.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns through its dividend policy, distributing CNY 0.176 per share. This dividend yield, combined with the company's diversified growth strategy across logistics, energy, and transportation equipment segments, provides a balanced approach to capital allocation. Future growth will likely depend on global trade patterns, infrastructure investment cycles, and the company's ability to maintain competitive advantages across its business units.

Valuation And Market Expectations

With a market capitalization of approximately CNY 40.7 billion, the market appears to be pricing CIMC at a moderate valuation multiple relative to its earnings. The beta of 1.087 suggests the stock exhibits slightly higher volatility than the broader market, reflecting sensitivity to global economic conditions and industrial cycles. Investor expectations likely incorporate both the company's market leadership positions and the cyclical nature of its core manufacturing businesses.

Strategic Advantages And Outlook

CIMC's strategic advantages include its global manufacturing footprint, diversified product portfolio, and established market positions across multiple industrial segments. The outlook remains tied to global economic conditions, particularly trade volumes and infrastructure investment. The company's ability to leverage its scale while adapting to evolving market demands in logistics and energy equipment will be crucial for sustained performance. Continued focus on operational efficiency and strategic diversification should support long-term competitiveness.

Sources

Company financial reportsStock exchange disclosures

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