investorscraft@gmail.com

Intrinsic ValueCSSC Offshore & Marine Engineering (Group) Company Limited (0317.HK)

Previous CloseHK$14.44
Intrinsic Value
Upside potential
Previous Close
HK$14.44

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

CSSC Offshore & Marine Engineering (Group) Company Limited is a prominent Chinese state-owned enterprise operating within the industrials sector, specifically in marine and defense equipment manufacturing. Its core revenue model is diversified across defense contracts, commercial shipbuilding, and marine application products, generating income from the design, construction, and sale of military ships, offshore engineering platforms, and specialized vessels like dredgers. The company also derives revenue from ancillary services including ship repair, leasing, and the provision of engineering consulting and IT services, creating a multifaceted income stream. As a subsidiary of China State Shipbuilding Corporation (CSSC), it holds a strategically vital position in China's national defense industrial base and is a significant player in the global commercial shipbuilding and offshore engineering markets, leveraging state support for large-scale, complex projects.

Revenue Profitability And Efficiency

The company reported revenue of HKD 19.4 billion for the period. However, profitability remains a challenge, with net income of HKD 377 million translating to a thin net margin. Operational efficiency was pressured, as evidenced by negative operating cash flow of HKD -2.2 billion, significantly outweighing capital expenditures of HKD -203 million.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.27, indicating modest earnings power relative to its market capitalization. The significant negative operating cash flow raises concerns about the capital efficiency of its current operations and its ability to self-fund investments without relying on external financing or its substantial cash reserves.

Balance Sheet And Financial Health

The balance sheet shows a robust liquidity position with cash and equivalents of HKD 15.3 billion. This provides a strong buffer against its total debt of HKD 4.8 billion. This high cash balance relative to debt indicates a conservative financial structure with low immediate solvency risk, though the negative cash flow is a watch item.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy, distributing a dividend of HKD 0.076 per share. Growth appears tempered, with profitability metrics suggesting the focus may be on executing its large-order backlog and managing operational costs rather than aggressive top-line expansion in the near term.

Valuation And Market Expectations

With a market capitalization of approximately HKD 34 billion, the market valuation implies expectations of future stability and potential growth, likely tied to its strategic role in China's shipbuilding and defense sectors. A beta of 0.96 indicates stock volatility is nearly in line with the broader market.

Strategic Advantages And Outlook

Its primary strategic advantages are its integral role within the state-owned CSSC group and its entrenched position in securing large government and commercial contracts. The outlook is leveraged to national strategic priorities in naval defense and offshore energy infrastructure, though operational execution and cash flow generation will be critical to watch.

Sources

Company DescriptionHong Kong Stock Exchange Filings

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