investorscraft@gmail.com

Intrinsic ValueChu Kong Shipping Enterprises (Group) Company Limited (0560.HK)

Previous CloseHK$0.75
Intrinsic Value
Upside potential
Previous Close
HK$0.75

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

Chu Kong Shipping Enterprises operates as a diversified marine transportation and logistics group, primarily serving the Pearl River Delta region connecting Hong Kong, Mainland China, and Macau. Its core revenue model is built on five synergistic segments: cargo transportation and handling, passenger ferry services, marine fuel supply, terminal operations, and shipping-related agency services. The company holds a strategically important position in regional trade and passenger mobility, operating critical river trade cargo terminals and providing essential feeder transportation and vessel agency services that facilitate commerce in one of China's most economically vibrant regions. Its integrated service offering, from cargo canvassing to final delivery, provides a competitive moat in its niche market, though it operates in a highly competitive and cyclical industry sensitive to regional economic conditions and cross-border trade policies.

Revenue Profitability And Efficiency

The company generated HKD 2.72 billion in revenue for the period, demonstrating its operational scale in the regional shipping market. Profitability was solid with a net income of HKD 117 million, translating to a net margin of approximately 4.3%. Operating cash flow was marginally negative at HKD -1.75 million, which may reflect timing differences in working capital movements rather than fundamental operational issues given the profitable bottom line.

Earnings Power And Capital Efficiency

Chu Kong Shipping delivered diluted earnings per share of HKD 0.10, reflecting its earnings capacity across its diverse business segments. The company maintained significant capital expenditures of HKD 110 million, indicating ongoing investment in its vessel fleet and terminal infrastructure. These investments are essential for maintaining service quality and operational capacity in its capital-intensive industry, though they impact short-term cash generation.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with HKD 845 million in cash and equivalents against total debt of HKD 581 million, providing a comfortable liquidity buffer. This strong cash position, representing nearly 1.5 times total debt, indicates robust financial health and capacity to withstand industry cyclicality. The low debt-to-cash ratio suggests minimal financial distress risk and operational flexibility.

Growth Trends And Dividend Policy

The company demonstrated a shareholder-friendly approach by distributing a dividend of HKD 0.05 per share, representing a 50% payout ratio based on earnings. This consistent dividend policy, coupled with its stable market position in regional shipping, suggests management's confidence in sustainable cash generation. The company's growth is tied to regional trade volumes and passenger traffic patterns in the Pearl River Delta economic zone.

Valuation And Market Expectations

With a market capitalization of approximately HKD 875 million, the company trades at a price-to-earnings ratio of roughly 7.5 times based on current earnings. The beta of 0.44 indicates lower volatility compared to the broader market, reflecting the defensive characteristics of its essential transportation services. This valuation suggests market expectations of moderate, stable growth rather than rapid expansion.

Strategic Advantages And Outlook

The company's strategic advantage lies in its integrated service portfolio and entrenched position in the Pearl River Delta's marine transportation network. Its diversified revenue streams across cargo, passengers, and fuel supply provide natural hedging against sector-specific downturns. The outlook remains tied to regional economic development and cross-border trade policies, with the company well-positioned to benefit from continued economic integration in the Greater Bay Area.

Sources

Company Annual ReportHong Kong Stock Exchange filingsMarket 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