investorscraft@gmail.com

Intrinsic ValueXiamen International Port Co., Ltd (3378.HK)

Previous CloseHK$16.95
Intrinsic Value
Upside potential
Previous Close
HK$16.95

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Xiamen International Port Co., Ltd. is a pivotal integrated port operator in China's industrials sector, specializing in marine shipping services. Its core revenue model is derived from terminal operations, including container, bulk, and general cargo handling and storage, supplemented by comprehensive port logistics such as freight agency, tugboat services, and customs declaration. The company operates 39 berths in Xiamen, a key southeastern port city, positioning it as a critical node in regional and international trade flows. Its diversified service offerings, including merchandise trading and logistics consulting, create multiple revenue streams while leveraging its strategic coastal location. As a subsidiary of Xiamen Port Holding Group, it benefits from state-backed infrastructure development and policy support, enhancing its competitive positioning within the highly structured Chinese port industry. The company's integrated approach—combining physical terminal operations with value-added logistics—solidifies its role as a essential service provider in the supply chain, catering to both domestic and international shipping demands.

Revenue Profitability And Efficiency

The company generated HKD 25.69 billion in revenue for FY2021, with net income of HKD 769.11 million, reflecting a net margin of approximately 3.0%. Operating cash flow was robust at HKD 1.92 billion, indicating effective conversion of operational activities into cash, though specific capital expenditure data is unavailable to assess reinvestment efficiency.

Earnings Power And Capital Efficiency

Diluted EPS stood at HKD 0.28, demonstrating the company's earnings capacity relative to its share base. The absence of reported capital expenditures limits a full analysis of capital allocation efficiency, but the strong operating cash flow suggests solid underlying operational performance.

Balance Sheet And Financial Health

The company maintained a cash position of HKD 2.97 billion against total debt of HKD 11.98 billion, indicating a leveraged but manageable financial structure. The debt level is significant but typical for capital-intensive port operations requiring ongoing infrastructure investment.

Growth Trends And Dividend Policy

The company distributed a substantial dividend of HKD 0.846 per share, signaling a shareholder-friendly policy and confidence in cash generation. Specific growth rates are not provided, but the dividend payout reflects a commitment to returning capital alongside operational execution.

Valuation And Market Expectations

With a beta of 0.835, the stock exhibits slightly less volatility than the broader market, typical for infrastructure assets. Market capitalization data is unavailable, preventing a full valuation assessment using multiples or comparative metrics.

Strategic Advantages And Outlook

The company's strategic advantages include its integrated service portfolio, strategic location in a major port city, and state-owned enterprise backing. These factors provide stability and growth potential aligned with regional trade flows and national infrastructure initiatives, supporting a steady operational outlook.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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