investorscraft@gmail.com

Intrinsic ValueChina International Marine Containers (Group) Co., Ltd. (2039.HK)

Previous CloseHK$8.87
Intrinsic Value
Upside potential
Previous Close
HK$8.87

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

China International Marine Containers (Group) Co., Ltd. (CIMC) is a globally integrated industrial conglomerate operating primarily within the industrials sector. Its core business model is diversified manufacturing, generating revenue from the design, production, and sale of a vast portfolio of logistics and energy equipment. This includes its foundational marine containers, specialized road transportation vehicles, and sophisticated offshore engineering platforms. The company also derives significant income from associated technical services, leasing operations, and its expanding finance and asset management division. CIMC holds a formidable market position as one of the world's leading manufacturers of shipping containers, a segment where it benefits from extensive economies of scale and a deeply entrenched global supply chain network. Its strategic diversification beyond this cyclical business into higher-margin areas like energy equipment, airport facilities, and automated logistics systems mitigates sector-specific risks. This multi-pronged approach solidifies its role as a critical supplier to global trade, transportation, and energy infrastructure, competing on technological innovation, manufacturing efficiency, and a comprehensive product-service ecosystem.

Revenue Profitability And Efficiency

For FY 2024, the company reported robust revenue of HKD 177.7 billion, demonstrating its significant scale. However, net income of HKD 2.97 billion indicates compressed profitability margins, reflecting potential industry headwinds or competitive pressures. Operating cash flow of HKD 9.26 billion was substantially higher than net income, suggesting strong cash conversion from its operations, which is a positive indicator of operational efficiency.

Earnings Power And Capital Efficiency

The company's diluted EPS stood at HKD 0.55 for the period. Capital expenditures of HKD -3.57 billion represent a significant investment back into the business for maintaining and upgrading its extensive manufacturing capabilities. The disparity between strong operating cash flow and lower net income points to non-cash charges affecting earnings power in the near term.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of HKD 21.62 billion. Total debt is reported at HKD 35.54 billion. The company maintains a manageable leverage profile, supported by its strong operating cash flow generation, which provides flexibility to service obligations and fund strategic initiatives.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, evidenced by a dividend per share of HKD 0.382. This payout represents a substantial portion of its earnings, indicating a shareholder-friendly capital allocation policy. Future growth is likely tied to global trade volumes, energy infrastructure investment, and the success of its diversification into less cyclical business segments.

Valuation And Market Expectations

With a market capitalization of approximately HKD 44.4 billion, the market valuation is below the annual revenue figure, which may suggest expectations of continued margin pressure or a cyclical downturn. A beta of 1.087 indicates the stock's volatility is slightly above the broader market average, consistent with its industrial and cyclical nature.

Strategic Advantages And Outlook

CIMC's key advantages include its market leadership in containers, a diversified industrial portfolio, and vertical integration. The outlook is contingent on global economic health and trade dynamics. Its strategic focus on high-value segments like energy, chemical equipment, and automated logistics is crucial for driving long-term profitability and reducing dependence on its traditional, highly cyclical container business.

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