investorscraft@gmail.com

Intrinsic ValueQinhuangdao Port Co., Ltd. (3369.HK)

Previous CloseHK$2.70
Intrinsic Value
Upside potential
Previous Close
HK$2.70

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

Qinhuangdao Port Co., Ltd. is a critical node in China's industrial supply chain, operating a major port complex in Hebei province. Its core revenue model is derived from providing integrated port services, including stevedoring, stacking, warehousing, and logistics for a diverse cargo mix dominated by coal, metal ores, oil, chemicals, and containers. The company's extensive infrastructure, featuring 23 coal berths and multiple specialized terminals for different cargo types, underpins its strategic importance in facilitating regional trade and energy distribution. Operating as a subsidiary of the state-owned Hebei Port Group, it holds a dominant market position as a key gateway for bulk commodities in the Bohai Bay rim, a vital industrial region. This entrenched role provides a stable, utility-like business underpinned by long-term customer relationships and the essential nature of its services within the national logistics framework.

Revenue Profitability And Efficiency

The company reported revenue of HKD 6.87 billion for the period. Profitability was robust, with net income reaching HKD 1.56 billion, translating to a healthy net margin. Strong operating cash flow of HKD 2.42 billion significantly exceeded capital expenditures, indicating efficient conversion of earnings into cash and solid operational performance.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.28, reflecting the company's earnings power. The substantial operating cash flow of HKD 2.42 billion, which comfortably covered capital investments of HKD 1.05 billion, demonstrates high capital efficiency and the ability to self-fund growth initiatives while generating significant free cash flow.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of HKD 4.28 billion. Total debt is reported at HKD 5.20 billion. The company's low beta of 0.431 suggests a defensive financial profile, typical of essential infrastructure assets with stable cash flows.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly dividend policy, distributing HKD 0.093 per share. Its growth is intrinsically linked to regional trade volumes and commodity flows, with capital expenditures focused on maintaining and enhancing its existing port infrastructure and operational capabilities.

Valuation And Market Expectations

With a market capitalization of approximately HKD 20.54 billion, the market valuation reflects the company's role as a stable infrastructure asset. The low beta indicates investor perception of lower volatility and risk compared to the broader market, aligning with its utility-like characteristics.

Strategic Advantages And Outlook

Its strategic advantage lies in its essential role in China's coal and bulk commodity supply chain and its extensive, well-located port assets. The outlook is tied to regional economic activity and energy policies, with its state-backed ownership providing a stable operational framework and long-term strategic direction.

Sources

Company DescriptionProvided Financial Data

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