investorscraft@gmail.com

Intrinsic ValueBelships ASA (0DQB.L)

Previous Close£20.35
Intrinsic Value
Upside potential
Previous Close
£20.35

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Belships ASA is a Norway-based maritime shipping company specializing in the dry bulk sector, operating a fleet of 34 Supra/Ultramax vessels. The company generates revenue through vessel ownership, commercial management, and ship-related services, including technical support, crewing, and logistics. Its diversified operations under the Own Ships, Lighthouse Navigation, and Ship Management segments allow it to capitalize on global trade demand for bulk commodities like grains, coal, and minerals. Belships holds a competitive position in the mid-sized bulk carrier segment, benefiting from operational efficiency and strategic fleet deployment. The company’s long-standing industry presence, dating back to 1918, lends credibility and stability in a cyclical market. Its focus on modern, fuel-efficient vessels aligns with tightening environmental regulations, enhancing its appeal to charterers seeking sustainable shipping solutions. While the dry bulk industry remains volatile due to fluctuating freight rates and geopolitical risks, Belships’ integrated service model and disciplined capital allocation provide resilience against market downturns.

Revenue Profitability And Efficiency

In FY 2023, Belships reported revenue of NOK 4.35 billion, with net income of NOK 771 million, reflecting robust profitability in a challenging freight environment. The company’s diluted EPS of NOK 2.81 underscores its earnings capacity, supported by efficient fleet utilization and cost management. Operating cash flow of NOK 1.23 billion highlights strong liquidity generation, though capital expenditures were negligible, indicating a focus on maintaining rather than expanding its fleet.

Earnings Power And Capital Efficiency

Belships demonstrates solid earnings power, with its net income margin of approximately 17.7% in FY 2023. The absence of capital expenditures suggests a mature fleet strategy, prioritizing cash flow over aggressive growth. The company’s ability to sustain profitability amid volatile freight rates points to effective commercial management and operational leverage.

Balance Sheet And Financial Health

The company maintains a balanced financial position, with NOK 1.30 billion in cash and equivalents against total debt of NOK 5.72 billion. While leverage is notable, the strong operating cash flow provides coverage for debt obligations. The liquidity position appears adequate, though the debt load warrants monitoring in light of potential rate fluctuations.

Growth Trends And Dividend Policy

Belships’ growth is tied to freight rate trends rather than fleet expansion, given the lack of recent capex. The company returned capital to shareholders via a NOK 2.65 per-share dividend, reflecting confidence in its cash-generating ability. Future growth may hinge on opportunistic vessel acquisitions or charter rate improvements.

Valuation And Market Expectations

With a market cap of NOK 5.14 billion and a beta of 0.495, Belships is viewed as a relatively stable player in the shipping sector. The valuation reflects moderate expectations, balancing cyclical risks with the company’s operational track record.

Strategic Advantages And Outlook

Belships’ strategic strengths lie in its modern fleet, integrated service model, and disciplined financial management. The outlook remains cautiously optimistic, contingent on global trade dynamics and the company’s ability to navigate rate volatility while maintaining profitability.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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