investorscraft@gmail.com

Intrinsic ValuePhoenix Shipping (Wuhan) Co., Ltd. (000520.SZ)

Previous Close$4.34
Intrinsic Value
Upside potential
Previous Close
$4.34

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

Chang Jiang Shipping Group Phoenix Co., Ltd. operates as a specialized shipping logistics enterprise focused on bulk cargo transportation within China's domestic market. The company's core revenue model is generated through providing comprehensive maritime transport solutions, including coastal, ocean, river, and canal bulk cargo transportation services. It serves critical industrial sectors such as steel, metallurgy, electric power, coal, and chemical industries, positioning itself as an essential logistics partner for raw material movement across China's industrial supply chains. Beyond transportation, the company diversifies its service portfolio with specialized bulky logistics, cargo agency services, and comprehensive crew management solutions encompassing labor dispatch, training, and certification renewal agencies. This integrated approach allows Phoenix Shipping to capture multiple revenue streams within the maritime value chain while maintaining operational control over vessel and crew management. Operating from its Wuhan headquarters, the company leverages its strategic location along the Yangtze River economic belt to serve industrial centers throughout China's interior regions. The company competes in the fragmented but essential domestic bulk shipping market, where its specialized focus on industrial cargoes and integrated service offerings differentiates it from general freight carriers. Its market position is closely tied to domestic industrial production cycles and infrastructure development projects that drive demand for bulk commodity transportation.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 888 million for the period, reflecting its operational scale in the domestic shipping market. However, profitability remains challenged with a net loss of CNY 83 million, indicating margin pressure in its core transportation segments. Operating cash flow of CNY 41 million suggests the business maintains some cash generation capability despite the reported net loss, while modest capital expenditures of CNY 6 million indicate limited investment in fleet expansion or modernization during the period.

Earnings Power And Capital Efficiency

The diluted EPS of -CNY 0.08 reflects the company's current earnings challenges amid difficult market conditions. The positive operating cash flow generation, despite the net loss position, indicates some underlying operational efficiency in working capital management. The relatively low capital expenditure level suggests a conservative approach to fleet investment, potentially focusing on optimizing existing assets rather than expansion in the current market environment.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with cash and equivalents of CNY 106 million against total debt of CNY 33 million, providing substantial liquidity coverage. This low leverage position offers financial flexibility to navigate cyclical industry conditions. The balance sheet strength is particularly important given the capital-intensive nature of shipping operations and the current profitability challenges facing the business.

Growth Trends And Dividend Policy

Current financial performance does not support dividend distributions, with a zero dividend per share reflecting the company's priority on preserving capital. The challenging revenue environment and net loss position indicate headwinds for near-term growth initiatives. The company's growth trajectory appears constrained by industry-wide conditions affecting bulk shipping rates and demand patterns in the Chinese domestic market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.7 billion, the market valuation appears to incorporate expectations beyond current financial metrics. The beta of 0.76 suggests the stock exhibits less volatility than the broader market, potentially reflecting the defensive characteristics of its essential transportation services. Valuation multiples based on current earnings are not meaningful given the loss position, indicating market expectations for recovery.

Strategic Advantages And Outlook

The company's strategic positioning along China's vital inland waterways provides inherent advantages in serving industrial centers. Its integrated service model covering transportation, agency, and crew management creates customer stickiness. The outlook remains contingent on recovery in domestic industrial production and infrastructure investment, which drive bulk shipping demand. The conservative balance sheet provides resilience to weather cyclical downturns while positioning for eventual market recovery.

Sources

Company filingsShenzhen Stock 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