investorscraft@gmail.com

Intrinsic ValueCOSCO SHIPPING International (Hong Kong) Co., Ltd. (0517.HK)

Previous CloseHK$6.34
Intrinsic Value
Upside potential
Previous Close
HK$6.34

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 International operates as a diversified maritime services provider, leveraging its strategic position within the COSCO SHIPPING Group ecosystem. The company generates revenue through six distinct segments: coatings production, marine equipment sales, ship trading agency services, insurance brokerage, marine fuel supply, and general trading. This diversified approach allows the company to capture value across multiple touchpoints in the maritime industry value chain, serving both newbuild and existing vessel requirements. As a subsidiary of COSCO SHIPPING (Hong Kong), the company benefits from privileged access to one of the world's largest shipping conglomerates, providing a stable customer base and market intelligence advantages. Its market position is strengthened by its comprehensive service offerings that address both operational and ancillary needs of ship owners and operators, creating cross-selling opportunities and recurring revenue streams. The company's established presence in Hong Kong positions it as a gateway for international maritime services into and out of China, particularly benefiting from the region's status as a global shipping hub.

Revenue Profitability And Efficiency

The company reported revenue of HKD 3.63 billion with net income of HKD 709 million, demonstrating a healthy net profit margin of approximately 19.5%. Operating cash flow of HKD 67.8 million appears modest relative to net income, suggesting potential working capital movements or timing differences in its diversified business operations across multiple service segments.

Earnings Power And Capital Efficiency

With diluted EPS of HKD 0.48 and a dividend payout of HKD 0.545 per share, the company distributed more in dividends than it earned, indicating either a special distribution or utilization of retained earnings. The absence of capital expenditures suggests the business operates with minimal fixed asset requirements, characteristic of service-oriented maritime operations.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with minimal total debt of HKD 15.6 million. However, the reported zero cash and equivalents position requires verification, as it appears inconsistent with the company's operational profile and dividend payments during the period.

Growth Trends And Dividend Policy

The generous dividend distribution exceeding earnings indicates a shareholder-friendly policy, potentially supported by strong parent company backing. The diversified business model provides multiple growth vectors across maritime services, though specific segment performance data would be needed to assess individual growth trajectories.

Valuation And Market Expectations

Trading at a market capitalization of HKD 8.78 billion, the company commands a P/E ratio of approximately 12.4x based on reported earnings. The beta of 0.463 suggests lower volatility than the broader market, reflecting the defensive characteristics of its maritime services business and stable parent company support.

Strategic Advantages And Outlook

The company's primary advantage lies in its integration within the COSCO SHIPPING ecosystem, providing captive demand and market intelligence. Its diversified service portfolio across the maritime value chain positions it to benefit from overall shipping industry trends while mitigating exposure to any single segment's cyclicality.

Sources

Company annual reportHong Kong Stock Exchange filingsBloomberg financial data

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