investorscraft@gmail.com

Intrinsic ValueBeibu Gulf Port Co., Ltd. (000582.SZ)

Previous Close$9.78
Intrinsic Value
Upside potential
Previous Close
$9.78

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

Beibu Gulf Port Co., Ltd. operates as a comprehensive port service provider in Southern China, strategically positioned within the Guangxi Beibu Gulf Economic Zone. The company's core revenue model centers on port operations, generating income through container and bulk cargo handling services across diverse commodities including metal ores, coal, grain, and chemical products. This diversified cargo base mitigates reliance on any single industry, providing revenue stability. Beyond traditional stevedoring, the company has developed an integrated service ecosystem encompassing supply chain management, ship leasing and maintenance, and various maritime support services such as tallying and cargo inspection. This vertical integration enhances customer stickiness and creates multiple revenue streams from a single vessel call. Operating in a strategically vital region, the company serves as a critical maritime gateway for Southwest China and a key node in the Belt and Road Initiative, facilitating trade between China and ASEAN nations. Its market position is strengthened by its role as the primary port operator in the Beibu Gulf, benefiting from regional economic development policies and growing international trade flows. The company competes by leveraging its strategic location, comprehensive service offerings, and scale within this important economic corridor.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 7.0 billion for the period, demonstrating its substantial operational scale. Profitability appears robust with net income reaching CNY 1.22 billion, translating to a healthy net margin of around 17.4%. Operating cash flow generation was strong at CNY 2.09 billion, significantly covering capital expenditures of CNY 1.86 billion, indicating efficient conversion of earnings into cash and supporting self-funded growth initiatives.

Earnings Power And Capital Efficiency

Beibu Gulf Port exhibits solid earnings power with diluted EPS of CNY 0.54. The company maintains significant capital investment activity, as evidenced by substantial capital expenditures, which are characteristic of infrastructure-intensive port operations. These investments are directed toward expanding capacity and modernizing facilities to handle growing trade volumes, essential for maintaining competitive positioning and supporting long-term earnings growth in the capital-intensive port industry.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with cash and equivalents of CNY 3.3 billion. Total debt stands at approximately CNY 9.38 billion, reflecting the leveraged nature of port infrastructure development. The balance sheet structure is typical for a port operator, balancing substantial fixed assets with long-term financing. The company's beta of 0.426 suggests lower volatility compared to the broader market, potentially indicating perceived stability by investors.

Growth Trends And Dividend Policy

Beibu Gulf Port demonstrates a commitment to shareholder returns through a dividend payment of CNY 0.198 per share. The company's growth trajectory is supported by its strategic position in a developing economic zone and China's ongoing trade expansion. Capital expenditure levels indicate ongoing investment in capacity expansion and operational efficiency, positioning the company to capture future trade growth, particularly along China-ASEAN trade routes.

Valuation And Market Expectations

With a market capitalization of approximately CNY 20.9 billion, the market valuation reflects the company's strategic importance and cash flow generation. The below-market beta suggests investors view the stock as a relatively defensive play within the industrials sector, potentially pricing in stable cash flows from essential port services. The valuation incorporates expectations for continued regional trade growth and the company's role as infrastructure critical to regional economic development.

Strategic Advantages And Outlook

The company's primary strategic advantages include its monopolistic position as the key operator of Beibu Gulf Port, a strategically located gateway for China-ASEAN trade. Its comprehensive service portfolio creates high switching costs for customers. The outlook is tied to regional economic development policies and international trade volumes, particularly with Southeast Asia. Ongoing infrastructure investments should enhance capacity and efficiency, supporting long-term growth aligned with China's broader trade and economic initiatives.

Sources

Company DescriptionFinancial Data Provided

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