investorscraft@gmail.com

Intrinsic ValueCOSCO SHIPPING Holdings Co., Ltd. (1919.HK)

Previous CloseHK$13.70
Intrinsic Value
Upside potential
Previous Close
HK$13.70

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 Holdings is a global leader in the container shipping and terminal operations industry, operating as a core subsidiary of the state-owned China COSCO Shipping Corporation. Its primary revenue model is derived from providing comprehensive containerized freight transportation services across major global trade lanes, complemented by income from its extensive network of container terminals which handle cargo loading, unloading, and storage. The company operates within the highly cyclical and capital-intensive marine shipping sector, characterized by fluctuating freight rates and global economic demand. Its market position is formidable; it is one of the world's largest container shipping companies by fleet capacity and TEU volume, wielding significant pricing power and economies of scale. This scale, combined with its integrated terminal operations, creates a resilient and vertically-aligned business that serves a vast portfolio of international clients. Its strategic importance is further amplified by its role in facilitating China's substantial export-driven economy and its extensive route network connecting Asia with key markets in North America and Europe.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 233.9 billion for the period, demonstrating its massive operational scale. Profitability was exceptionally strong, with net income reaching HKD 49.1 billion, translating to a high net profit margin. This performance underscores the company's ability to effectively manage its cost base and capitalize on prevailing freight rate environments, highlighting operational efficiency within a volatile industry.

Earnings Power And Capital Efficiency

Exceptional earnings power is evidenced by a diluted EPS of HKD 3.08 and substantial operating cash flow generation of HKD 69.3 billion. The company deployed HKD 26.0 billion in capital expenditures, indicating significant ongoing investment in its fleet and terminal infrastructure. This balance between strong cash generation and reinvestment is crucial for maintaining its competitive fleet and global network.

Balance Sheet And Financial Health

The balance sheet exhibits remarkable strength, characterized by an enormous cash and equivalents position of HKD 185.1 billion. This liquidity vastly exceeds its total debt of HKD 76.2 billion, resulting in a formidable net cash position. This exceptionally conservative financial structure provides a significant buffer against industry downturns and ample flexibility for strategic initiatives.

Growth Trends And Dividend Policy

Following a period of extraordinary industry-wide growth, the company has demonstrated a commitment to shareholder returns, distributing a dividend of HKD 1.69 per share. Future growth will be influenced by global trade volumes, fleet supply dynamics, and the company's capacity to manage the inherent cyclicality of the shipping market while maintaining its disciplined capital allocation strategy.

Valuation And Market Expectations

With a market capitalization of approximately HKD 248.0 billion, the market valuation reflects the company's dominant industry position and recent record profitability. The beta of 1.17 indicates the stock is expected to be more volatile than the broader market, pricing in the inherent cyclicality and macroeconomic sensitivity of the global shipping industry.

Strategic Advantages And Outlook

Key strategic advantages include its immense scale, integrated global terminal network, and backing from its state-owned parent, ensuring access to resources and strategic trade lanes. The outlook remains tethered to global economic health and trade patterns, with the company's strong balance sheet positioning it to navigate market cycles and pursue opportunities from industry consolidation.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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