investorscraft@gmail.com

Intrinsic ValueSITC International Holdings Company Limited (1308.HK)

Previous CloseHK$29.14
Intrinsic Value
Upside potential
Previous Close
HK$29.14

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

SITC International Holdings is a prominent Asia-focused shipping and logistics provider, operating primarily within the intra-Asia container trade. Its core revenue model is derived from container shipping services, complemented by integrated logistics solutions including freight forwarding, depot operations, and shipping agency services. The company maintains a strategic focus on key trade lanes connecting Mainland China, Hong Kong, Japan, Taiwan, and Southeast Asia, capitalizing on regional manufacturing and consumption flows. SITC distinguishes itself through a high-frequency service network and a modern, fuel-efficient fleet of 96 vessels, enabling reliable and cost-effective transportation for its clientele. This targeted operational approach allows it to compete effectively against larger global carriers by offering specialized regional expertise and agile service delivery. Its market position is further strengthened by its dry bulk segment and comprehensive value-added services, creating a resilient and diversified maritime logistics platform.

Revenue Profitability And Efficiency

For the period, the company reported revenue of HKD 3.06 billion and a robust net income of HKD 1.03 billion, reflecting strong operational performance. The net profit margin of approximately 33.6% indicates high profitability, likely driven by efficient fleet utilization and favorable freight market conditions. Capital expenditures of HKD -261 million suggest a disciplined approach to fleet investment and potential vessel disposals.

Earnings Power And Capital Efficiency

The company demonstrates substantial earnings power, generating HKD 1.16 billion in operating cash flow. This strong cash conversion, coupled with diluted EPS of HKD 0.38, highlights effective capital deployment. The significant operating cash flow relative to net income indicates high-quality earnings and efficient working capital management within its asset-intensive operations.

Balance Sheet And Financial Health

SITC maintains a solid balance sheet with HKD 744.5 million in cash and equivalents against total debt of HKD 388.8 million, indicating a conservative leverage profile and ample liquidity. The net cash position provides financial flexibility to navigate industry cyclicality and pursue strategic opportunities, supporting a strong overall financial health assessment.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy, evidenced by a substantial dividend per share of HKD 2.7. This payout, significantly higher than the EPS, suggests a special distribution likely funded from strong historical cash generation, reflecting management's confidence in its financial position and commitment to returning capital.

Valuation And Market Expectations

With a market capitalization of approximately HKD 82.4 billion, the market assigns a significant premium, pricing in expectations of sustained profitability and growth in the intra-Asia shipping trade. A beta of 1.22 indicates higher volatility than the market, consistent with the cyclical nature of the shipping industry.

Strategic Advantages And Outlook

SITC's strategic advantage lies in its deep regional expertise and focused intra-Asia network, which allows for operational agility. The outlook is tied to regional trade dynamics, with its modern fleet positioning it well for efficiency demands, though it remains exposed to global economic cycles and freight rate volatility.

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