investorscraft@gmail.com

Intrinsic ValueCOSCO SHIPPING Energy Transportation Co., Ltd. (1138.HK)

Previous CloseHK$14.06
Intrinsic Value
Upside potential
Previous Close
HK$14.06

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 Energy Transportation is a globally significant player in the maritime energy logistics sector, specializing in the seaborne transportation of oil, liquefied natural gas (LNG), and chemicals. The company operates a large, diversified fleet, including 154 self-owned oil tankers and investments in 47 LNG vessels, positioning it as a critical infrastructure provider for global energy supply chains. Its core revenue model is derived from time-charter and voyage-charter contracts, providing stable cash flows while benefiting from spot market volatility. As a subsidiary of the Chinese state-owned COSCO SHIPPING group, the company leverages immense scale, strategic relationships, and a dominant presence on key international and coastal trade routes. This affords it a formidable competitive position, particularly in serving China's massive energy import demands, making it an integral component of national energy security. The strategic focus on expanding its modern LNG carrier fleet aligns with the global transition towards cleaner energy sources, securing its long-term relevance in a evolving market.

Revenue Profitability And Efficiency

The company reported robust financial performance with revenue of HKD 23.24 billion and a net income of HKD 4.04 billion, translating to a healthy net profit margin of approximately 17.4%. Strong operating cash flow of HKD 8.63 billion significantly exceeded capital expenditures, indicating efficient conversion of earnings into cash and a capacity for self-funded growth and shareholder returns.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.85, demonstrating solid earnings power on its capital base. The substantial operating cash flow highlights effective capital efficiency, providing ample internal funding for its vessel investment program and strategic initiatives without over-reliance on external financing.

Balance Sheet And Financial Health

The balance sheet shows a leveraged position with total debt of HKD 33.71 billion against cash and equivalents of HKD 5.66 billion. This structure is typical for capital-intensive shipping firms financing large vessel acquisitions. The strong operating cash flow generation is a key mitigant for servicing this debt obligation.

Growth Trends And Dividend Policy

Growth is driven by fleet expansion, particularly in the high-growth LNG segment with nine new vessels under construction. The company maintains a shareholder-friendly policy, evidenced by a dividend per share of HKD 0.47, offering a yield that rewards investors while retaining capital for growth.

Valuation And Market Expectations

With a market capitalization of approximately HKD 59.71 billion, the market valuation reflects the company's scale and its pivotal role in energy logistics. A beta of 0.44 suggests the stock is perceived as less volatile than the broader market, potentially pricing in stable charter revenues and its strategic importance.

Strategic Advantages And Outlook

Key strategic advantages include its vast fleet scale, integration within the COSCO ecosystem, and strategic alignment with China's energy import needs. The outlook is supported by global energy demand and the ongoing transition to gas, though it remains exposed to cyclical shipping rates and geopolitical factors influencing trade flows.

Sources

Company DescriptionProvided 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