investorscraft@gmail.com

Intrinsic ValueJinhui Holdings Company Limited (0137.HK)

Previous CloseHK$0.69
Intrinsic Value
Upside potential
Previous Close
HK$0.69

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

Jinhui Holdings operates as a diversified investment holding company with a core focus on the global dry bulk shipping industry. Its primary revenue is generated through long-term and spot charters of its owned fleet, which specializes in transporting essential industrial commodities like coal, minerals, steel, and cement. The company also derives income from ancillary services including ship management and shipping agency operations, alongside non-core activities in property investment and money lending. Operating in the highly cyclical and volatile shipping sector, Jinhui's market position is that of a small to mid-cap owner-operator. Its strategy is centered on asset play, seeking to capitalize on freight rate fluctuations. The company's niche is servicing the industrial supply chain for bulk raw materials, with its fortunes closely tied to global economic health and commodity demand, particularly in the Asia-Pacific region.

Revenue Profitability And Efficiency

For the period, the company reported revenue of HKD 1.24 billion. It achieved a net income of HKD 59.2 million, indicating a relatively thin net profit margin. The substantial operating cash flow of HKD 601.6 million significantly exceeded net income, highlighting strong cash conversion from its chartering operations, which is typical for asset-heavy shipping businesses with non-cash depreciation charges.

Earnings Power And Capital Efficiency

The company's earnings power is demonstrated by its positive net income and robust operating cash flow. Diluted earnings per share stood at HKD 0.11. Capital expenditure was a significant outflow of HKD 741.8 million, indicative of heavy investment in its vessel fleet, a necessary outlay to maintain and potentially grow its operational capacity in a capital-intensive industry.

Balance Sheet And Financial Health

The balance sheet shows a leveraged position with total debt of HKD 1.14 billion against cash and equivalents of HKD 192.5 million. This debt load is characteristic of shipping companies that often use leverage to finance vessel acquisitions. The company's financial health is supported by its asset base of owned vessels, though its liquidity position relative to obligations should be monitored given the cyclical nature of its industry.

Growth Trends And Dividend Policy

The significant capital expenditure suggests a focus on fleet growth or renewal. The company did not pay a dividend for this period, which is a common practice for firms in capital-intensive sectors that prioritize reinvesting cash flows into the business to fund expansion and maintain their competitive asset base rather than returning capital to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately HKD 387 million, the company trades at a significant discount to its reported revenue. A beta of 0.558 suggests the stock is less volatile than the broader market, which may reflect its small size and niche focus. The valuation appears to factor in the inherent risks and cyclicality of the global shipping industry.

Strategic Advantages And Outlook

The company's strategic advantage lies in its owned fleet of vessels, providing operational control and direct exposure to freight rate movements. Its outlook is intrinsically linked to global trade volumes, commodity prices, and charter rates. Success depends on effective fleet management, strategic chartering, and navigating the highly cyclical supply-demand dynamics of the dry bulk shipping market.

Sources

Company Annual ReportPublic financial 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