investorscraft@gmail.com

Intrinsic ValueCOSCO SHIPPING Technology Co., Ltd. (002401.SZ)

Previous Close$16.29
Intrinsic Value
Upside potential
Previous Close
$16.29

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

COSCO SHIPPING Technology operates as a specialized technology subsidiary within China's massive shipping and logistics sector, focusing on intelligent transportation systems and industrial automation solutions. The company generates revenue through a diversified model encompassing software and hardware product sales, system integration services, and technical consulting. Its core offerings include LED variable message signs, automated traffic enforcement systems, and port automation solutions, positioning it at the intersection of transportation infrastructure and digital transformation. As part of the COSCO Shipping Group ecosystem, the company benefits from captive demand while competing in the broader Chinese industrial technology market. Its market position is strengthened by deep domain expertise in maritime and transportation sectors, where it provides comprehensive solutions ranging from container tracking to port electrical systems. The company serves both public security clients and industrial customers, creating a balanced revenue stream across government and commercial segments. This dual focus allows it to leverage regulatory-driven infrastructure spending while capitalizing on private sector automation trends. Its subsidiary status provides strategic advantages in accessing the parent company's vast shipping network, though it also operates independently in competitive bidding scenarios. The company's specialization in niche transportation technology areas creates barriers to entry while limiting exposure to broader IT services commoditization.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.80 billion for FY2024, with net income of CNY 127.6 million, translating to a net margin of approximately 7.1%. Operating cash flow was modest at CNY 11.2 million, significantly below net income, suggesting potential working capital pressures or timing differences in project payments. Capital expenditures of CNY 13.1 million indicate a capital-light business model focused on software and services rather than heavy infrastructure investment.

Earnings Power And Capital Efficiency

Diluted EPS stood at CNY 0.34, reflecting the company's earnings capacity relative to its 371.2 million outstanding shares. The modest capital expenditure requirements relative to revenue suggest efficient asset utilization, though the low operating cash flow conversion warrants monitoring. The business demonstrates adequate earnings power within its specialized niche, supported by its position in the transportation technology value chain.

Balance Sheet And Financial Health

COSCO SHIPPING Technology maintains a strong liquidity position with CNY 1.70 billion in cash and equivalents against minimal total debt of CNY 45.2 million, resulting in a net cash position. This conservative financial structure provides significant flexibility for strategic investments or weathering economic cycles. The robust balance sheet reflects the company's disciplined financial management and the supportive backing of its parent organization.

Growth Trends And Dividend Policy

The company maintained a dividend payout of CNY 0.13 per share, representing a payout ratio of approximately 38% based on FY2024 EPS. This balanced approach returns capital to shareholders while retaining earnings for future growth initiatives. The dividend policy aligns with the company's stable cash generation profile and reflects management's confidence in sustainable earnings capacity within its specialized market segments.

Valuation And Market Expectations

With a market capitalization of CNY 6.58 billion, the company trades at a P/E ratio of approximately 51.6x based on FY2024 earnings, indicating market expectations for future growth. The beta of 1.45 suggests higher volatility than the broader market, reflecting sensitivity to transportation infrastructure spending cycles and technology sector sentiment. This valuation premium likely incorporates expectations for continued digitalization in China's transportation sector.

Strategic Advantages And Outlook

The company's primary strategic advantage stems from its affiliation with COSCO Shipping Group, providing embedded demand and domain expertise. Its focus on intelligent transportation systems aligns with China's infrastructure modernization priorities, creating tailwinds for growth. However, dependence on government and industrial spending cycles presents cyclical risks. The outlook remains tied to continued investment in transportation digitization and port automation across China.

Sources

Company Annual ReportShenzhen Stock Exchange filingsFinancial data providers

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