investorscraft@gmail.com

Intrinsic ValueNanjing Port Co., Ltd. (002040.SZ)

Previous Close$10.93
Intrinsic Value
Upside potential
Previous Close
$10.93

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

Nanjing Port Co., Ltd. operates as a critical infrastructure provider within China's industrial logistics sector, specializing in comprehensive port services along the Yangtze River. The company generates revenue through its diversified service portfolio, which includes the transit and storage of crude oil, refined oil products, and various liquid chemicals. This strategic focus on energy and chemical logistics positions the firm as a key node in regional supply chains, serving both domestic industrial demand and international trade flows. Its operations extend to value-added services such as petrochemicals bonded warehousing and integrated logistics solutions, creating multiple revenue streams while capitalizing on its strategic location in one of China's most economically vibrant regions. As a subsidiary of Nanjing Port (Group) Co., Ltd., the company benefits from established infrastructure and regional market relationships, though it operates in a competitive landscape with other major Yangtze River ports. The company's market position is strengthened by its specialized handling capabilities for hazardous and bulk liquid cargoes, which require specific expertise and infrastructure investments that create moderate barriers to entry. This specialization allows Nanjing Port to maintain stable customer relationships with industrial clients in the petrochemical and energy sectors, providing a foundation for recurring revenue despite broader economic cyclicality affecting shipping volumes.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 984 million for the fiscal year, with net income reaching CNY 153 million, indicating a healthy net profit margin of around 15.6%. Operating cash flow generation was robust at CNY 337 million, significantly exceeding net income and demonstrating strong cash conversion efficiency. Capital expenditures of CNY 331 million reflect ongoing investments in port infrastructure and operational capabilities to maintain competitive positioning.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.31, reflecting the company's earnings capacity relative to its equity base. The substantial operating cash flow of CNY 337 million compared to net income of CNY 153 million indicates strong quality of earnings and effective working capital management. The company maintains a balanced approach to capital allocation between operational needs and strategic infrastructure investments.

Balance Sheet And Financial Health

Nanjing Port maintains a conservative financial structure with cash and equivalents of CNY 284 million against total debt of CNY 619 million. The debt level appears manageable given the company's stable cash flow generation and infrastructure-backed asset base. The balance sheet supports ongoing operations while providing capacity for strategic investments in port modernization and expansion projects.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns with a dividend per share of CNY 0.095, representing a payout ratio of approximately 31% based on diluted EPS. This balanced approach combines returning capital to shareholders while retaining earnings for reinvestment in port infrastructure. The capital expenditure level indicates ongoing investment in capacity and efficiency improvements to support future growth.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.65 billion, the company trades at a price-to-earnings ratio of around 30 based on current earnings. The beta of 0.96 suggests stock volatility slightly below the broader market average, reflecting the defensive characteristics of port infrastructure assets. Market expectations appear to incorporate growth prospects tied to regional economic development and trade flows.

Strategic Advantages And Outlook

The company's strategic advantages include its strategic location on the Yangtze River, specialized handling capabilities for liquid bulk cargoes, and established customer relationships in the energy and chemical sectors. The outlook remains tied to regional economic conditions and trade volumes, with infrastructure investments positioning the company to benefit from long-term growth in Yangtze River Delta industrial activity. Operational efficiency improvements and potential volume growth present opportunities for enhanced profitability.

Sources

Company financial reportsShenzhen 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