investorscraft@gmail.com

Intrinsic ValueOrient Overseas (International) Limited (0316.HK)

Previous CloseHK$127.90
Intrinsic Value
Upside potential
Previous Close
HK$127.90

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

Orient Overseas (International) Limited is a premier global container shipping and integrated logistics provider operating within the capital-intensive marine shipping sector. Its core revenue model is derived from containerized freight services across major global trade lanes, including Trans-Pacific, Trans-Atlantic, and Asia/Europe routes, supplemented by a diverse portfolio of ancillary services such as terminal operations, container leasing, and warehousing. The company leverages its strategic base in Hong Kong to capitalize on Asian trade flows, positioning itself as a key facilitator of international supply chains. Beyond traditional shipping, OOIL is expanding into digital innovation, offering AI, blockchain data applications, and technology consulting services, which represents a forward-looking initiative to diversify its service offerings and enhance operational efficiency. This multifaceted approach solidifies its position as a significant, albeit not the largest, player in the highly competitive and cyclical global container shipping market, where scale, network efficiency, and cost management are critical determinants of success.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of HKD 107.02 billion, demonstrating its significant scale in the shipping industry. Profitability was robust, with net income reaching HKD 25.77 billion, translating to a healthy net profit margin. Strong operating cash flow of HKD 32.12 billion significantly exceeded capital expenditures, indicating efficient conversion of earnings into cash.

Earnings Power And Capital Efficiency

The company exhibits substantial earnings power, with diluted EPS of HKD 3.90. Capital allocation appears disciplined, as evidenced by capital expenditures of HKD 12.62 billion being fully covered by the robust operating cash flow generation. This suggests prudent investment in maintaining and potentially expanding its fleet and service capabilities.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by a substantial cash and equivalents position of HKD 79.03 billion. This dwarfs the total debt of HKD 13.73 billion, resulting in a significant net cash position. This provides a formidable buffer against industry cyclicality and underscores very low financial risk.

Growth Trends And Dividend Policy

Recent performance reflects the normalization from the extreme highs of the shipping cycle. The company has demonstrated a highly shareholder-friendly capital returns policy, distributing a substantial dividend of HKD 15.97 per share, which represents a significant payout from its accumulated earnings.

Valuation And Market Expectations

With a market capitalization of approximately HKD 87.37 billion, the market valuation appears to factor in the cyclical nature of the industry. The high beta of 2.137 indicates that the stock is expected to be significantly more volatile than the broader market, reflecting sensitivity to global trade and economic cycles.

Strategic Advantages And Outlook

Key strategic advantages include a strong balance sheet, a diversified global network, and investments in digital logistics platforms. The outlook is inherently tied to global trade volumes, freight rates, and fuel costs, but its financial strength positions it well to navigate market downturns and capitalize on recovery phases.

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