investorscraft@gmail.com

Intrinsic ValueXin Yuan Enterprises Group Limited (1748.HK)

Previous CloseHK$1.76
Intrinsic Value
Upside potential
Previous Close
HK$1.76

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

Xin Yuan Enterprises Group Limited is a specialized marine shipping company operating primarily in the asphalt transportation and trading sector across China, Hong Kong, and Singapore. Its core revenue model is derived from chartering services, segmented into asphalt tanker time charters, voyage charters, contracts of affreightment, and bulk carrier time charters, supplemented by direct asphalt trading activities. The company maintains a focused fleet of five asphalt tankers and two Capesize bulk carriers, positioning itself as a niche player in the regional maritime logistics chain. This specialization allows it to serve specific industrial clients requiring reliable, dedicated transport for temperature-sensitive asphalt products, a segment less susceptible to the extreme volatility of dry bulk shipping. Its market position is that of a small-to-mid-sized operator, competing on service reliability and regional expertise rather than scale, catering to a targeted clientele within the construction and infrastructure development industries.

Revenue Profitability And Efficiency

For FY 2023, the company generated HKD 58.9 million in revenue with a net income of HKD 8.5 million, translating to a healthy net profit margin of approximately 14.4%. This demonstrates an ability to convert a significant portion of its top-line revenue into bottom-line earnings. Diluted earnings per share stood at HKD 0.0193 for the period.

Earnings Power And Capital Efficiency

The firm exhibited solid cash generation, with operating cash flow of HKD 17.2 million significantly exceeding its net income, indicating high-quality earnings. Capital expenditures were a modest HKD 2.2 million, suggesting a mature fleet requiring limited reinvestment and allowing for strong free cash flow generation relative to its operational scale.

Balance Sheet And Financial Health

The balance sheet shows a conservative structure with HKD 21.5 million in cash against total debt of HKD 58.9 million. This indicates a leveraged but manageable position, typical for asset-heavy shipping companies. The liquidity provided by cash reserves offers a buffer for operational needs and debt servicing obligations.

Growth Trends And Dividend Policy

The company did not pay a dividend in FY 2023, opting to retain earnings. Growth appears organic and tied to charter rates and fleet utilization rather than aggressive expansion, given the minimal capital expenditure reported. The strategy seems focused on steady operational performance and maintaining financial flexibility.

Valuation And Market Expectations

With a market capitalization of approximately HKD 774.4 million, the stock trades at a significant premium to its book value and earnings, suggesting market expectations for future growth or a strategic premium for its niche positioning. A beta of 1.217 indicates higher volatility than the broader market.

Strategic Advantages And Outlook

The company's key advantage is its specialization in the asphalt tanker niche, which provides some insulation from broader dry bulk shipping cycles. Its outlook is tied to regional infrastructure demand and its ability to maintain high vessel utilization and favorable charter rates amidst competitive and economic pressures.

Sources

Company Annual Report (FY 2023)Hong Kong Stock Exchange filings

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