investorscraft@gmail.com

Intrinsic ValueContiocean (2613.HK)

Previous CloseHK$31.00
Intrinsic Value
Upside potential
Previous Close
HK$31.00

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

Contiocean Environment Tech Group operates as a specialized industrial technology provider within the maritime environmental protection sector, focusing on the development and commercialization of advanced equipment to reduce the ecological footprint of global shipping operations. Its core revenue model is driven by the sale and integration of proprietary systems, including marine exhaust gas cleaning scrubbers that comply with stringent international sulfur emission regulations, marine energy-saving devices that enhance fuel efficiency for vessel operators, and clean-energy supply systems that facilitate the transition to alternative fuels. The company serves a global client base of shipowners, management companies, and builders across Asia, Europe, the Americas, and the Middle East, positioning itself as a critical enabler of regulatory compliance and operational cost reduction in a industry under increasing environmental scrutiny. This strategic focus on maritime decarbonization and emission control technologies allows Contiocean to capitalize on the growing demand for sustainable shipping solutions, leveraging its integrated service offerings—which also include specialized maritime services like ship interior design and lashing gear provision—to build a diversified industrial technology portfolio with a clear environmental mandate.

Revenue Profitability And Efficiency

For FY 2024, Contiocean reported revenue of HKD 614.4 million, demonstrating its commercial scale within the niche maritime technology market. The company achieved a net income of HKD 120.9 million, translating to a robust net profit margin of approximately 19.7%, indicating strong profitability from its specialized product offerings. Operating cash flow was positive at HKD 42.5 million, though modest relative to net income, suggesting potential working capital investments or timing differences in cash collection.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power, with diluted EPS of HKD 3.02 reflecting efficient per-share profitability. Capital expenditures were minimal at HKD -2.4 million, indicating a capital-light business model that likely relies on technology development and integration rather than heavy asset investment. This efficient use of capital supports strong returns on invested capital, though specific ratios are not provided in the dataset.

Balance Sheet And Financial Health

Contiocean maintains a healthy balance sheet with HKD 133.4 million in cash and equivalents against total debt of HKD 41.9 million, resulting in a conservative net cash position. This low leverage provides significant financial flexibility to navigate market cycles and invest in growth initiatives. The strong liquidity position underscores the company's financial stability.

Growth Trends And Dividend Policy

The company has implemented an attractive dividend policy, distributing HKD 3.25 per share, which represents a substantial payout relative to its EPS. This indicates a commitment to shareholder returns, though it may also reflect limited immediate reinvestment opportunities. Future growth will likely depend on expanding adoption of environmental technologies in the global shipping fleet.

Valuation And Market Expectations

With a market capitalization of HKD 1.12 billion, the market values Contiocean at approximately 1.8 times revenue and 9.3 times earnings. This valuation suggests moderate growth expectations balanced against the company's niche market position and profitability. The beta of 0 indicates low correlation with broader market movements, though this may reflect limited trading history or liquidity.

Strategic Advantages And Outlook

Contiocean's strategic advantage lies in its specialized focus on maritime environmental technologies, positioning it to benefit from increasing global regulations on shipping emissions. The company's comprehensive product portfolio and international customer base provide diversification benefits. The outlook remains tied to the shipping industry's adoption pace of emission reduction technologies and clean energy solutions.

Sources

Company description and financial data provided in user queryHong 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