investorscraft@gmail.com

Intrinsic ValueBestway Marine & Energy Technology Co.,Ltd (300008.SZ)

Previous Close$8.11
Intrinsic Value
Upside potential
Previous Close
$8.11

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

Bestway Marine & Energy Technology operates as a specialized marine engineering and offshore solutions provider within China's industrial sector. The company generates revenue through a diversified portfolio encompassing marine engineering research and design services for various vessel types, shipbuilding contract packages, and the manufacturing of specialized ships and offshore structures. Its core activities span the entire maritime value chain, from initial design and technical consultancy to construction, equipment supply, and subsequent vessel management services. This integrated approach positions the company to serve clients in merchant shipping, offshore energy, and public service maritime operations. The firm has strategically expanded beyond traditional ship design into adjacent areas such as yacht design, luxury ship interior decoration, and even natural gas-related energy solutions and leisure tourism operations, indicating a focus on higher-margin, value-added services. Its market position is anchored in providing comprehensive, technology-driven solutions for China's domestic maritime industry, leveraging its long-standing presence since 2001. The company's rebranding in 2016 to include 'Energy Technology' reflects a strategic pivot towards servicing the offshore energy sector, including oil and gas platforms and related equipment, aligning with national energy security initiatives.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 3.95 billion, achieving a net income of CNY 138.5 million. This translates to a net profit margin of roughly 3.5%, indicating relatively thin profitability on its top-line figure. Operational efficiency appears challenged, as evidenced by a negative operating cash flow of CNY 359.8 million, which significantly contrasts with the reported net income, suggesting potential issues with working capital management or the timing of cash receipts and disbursements.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.0802, reflecting its earnings power on a per-share basis. Capital expenditure was modest at CNY 70.0 million, which is substantially lower than the negative operating cash flow. This dynamic indicates that the company's core operations consumed cash during the period, and investments in property, plant, and equipment were not the primary driver of the negative cash flow, pointing instead to operational factors like increases in inventory or receivables.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 627.8 million against total debt of CNY 735.4 million. This results in a net debt position, though the liquidity cushion provided by cash is significant relative to the debt level. The overall financial health requires careful monitoring, particularly given the strain evidenced by the negative cash flow from operations, which could pressure liquidity if sustained over multiple periods.

Growth Trends And Dividend Policy

The company maintained a dividend per share of zero, consistent with a policy of retaining earnings, likely to fund operations or future growth initiatives given the current cash flow profile. The available data does not provide a clear multi-year growth trend, but the current year's performance suggests a focus on navigating operational challenges rather than distributing capital to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately CNY 11.06 billion, the market values the company at a significant premium to its earnings, implying expectations of future growth or a strategic position that is not fully reflected in current profitability metrics. The low beta of 0.301 suggests the stock has historically exhibited lower volatility compared to the broader market, which may appeal to certain investor profiles.

Strategic Advantages And Outlook

The company's strategic advantage lies in its integrated service model, covering design, construction, and lifecycle support for marine and offshore assets. Its diversification into energy technology and high-value services like yacht interiors provides avenues for margin improvement. The outlook is contingent on improving operational cash flow generation and effectively leveraging its technical expertise in China's evolving maritime and offshore energy sectors to translate top-line revenue into sustainable bottom-line profitability and positive cash generation.

Sources

Company Financial ReportsShenzhen Stock Exchange

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