investorscraft@gmail.com

Intrinsic ValueCSSC (Hong Kong) Shipping Company Limited (3877.HK)

Previous CloseHK$2.14
Intrinsic Value
Upside potential
Previous Close
HK$2.14

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

CSSC (Hong Kong) Shipping Company Limited is a specialized maritime finance and leasing entity operating within the global industrials sector. Its core revenue model is built on providing capital solutions to the shipping industry, primarily through finance and operating leases for a diverse fleet of vessels. The company leverages its affiliation with China State Shipbuilding Corporation (CSSC) to secure strategic advantages in vessel procurement and industry insights, positioning itself as a key financier for shipowners and operators. This unique position allows it to act as a crucial intermediary between shipyards and end-users, facilitating maritime trade and infrastructure development. Its operations are segmented into leasing services, shipbroking, and loan offerings, including pre-delivery financing and factoring services, creating a comprehensive suite of maritime financial products. With a fleet of 158 vessels as of its last report, the company holds a significant niche in the ship leasing market, particularly benefiting from the growth in global seaborne trade and the demand for modern, efficient tonnage. Its market position is further solidified by its extensive geographic reach across Asia, Europe, and the United States, serving a broad client base that relies on its specialized financial expertise and strong corporate backing.

Revenue Profitability And Efficiency

For the period, the company reported revenue of HKD 2.89 billion, demonstrating its core leasing operations. Notably, net income reached HKD 2.11 billion, indicating a high level of profitability relative to revenue, which is characteristic of asset-heavy leasing models with efficient capital deployment. Strong operating cash flow of HKD 6.77 billion significantly exceeds net income, reflecting the non-cash nature of depreciation and the cash-generative strength of its lease portfolio.

Earnings Power And Capital Efficiency

The company exhibits substantial earnings power, with diluted EPS of HKD 0.34. The significant positive operating cash flow underscores its ability to convert earnings into cash, which is essential for funding new vessel acquisitions and servicing its debt. Capital expenditures of HKD -1.03 billion represent investments in growing its leased fleet, a critical driver for future earnings expansion and market share. This indicates a focus on utilizing capital for productive, income-generating assets.

Balance Sheet And Financial Health

The balance sheet is characterized by a high degree of leverage, with total debt of HKD 27.94 billion against cash and equivalents of HKD 1.77 billion. This structure is typical for a leasing company that uses debt to finance its asset portfolio. The key measure of health will be the company's ability to service this debt through the stable cash flows generated from its long-term lease contracts, which appears supported by its robust operating cash flow.

Growth Trends And Dividend Policy

Growth is primarily driven by the expansion of its vessel portfolio, as indicated by the capital expenditures. The company has demonstrated a commitment to shareholder returns, distributing a dividend of HKD 0.134 per share. This dividend policy, coupled with strategic fleet growth, aims to balance rewarding investors with reinvesting for future expansion in the cyclical shipping market.

Valuation And Market Expectations

With a market capitalization of approximately HKD 11.78 billion, the market values the company at a significant discount to its reported net income, suggesting a low earnings multiple. A beta of 0.209 indicates the stock is perceived as less volatile than the broader market, potentially reflecting the perceived stability of its long-term lease cash flows despite the inherent cyclicality of the shipping industry.

Strategic Advantages And Outlook

The company's primary strategic advantage is its affiliation with CSSC, providing preferential access to shipbuilding capacity and industry expertise. Its outlook is tied to global trade volumes and charter rates. Its integrated model of leasing, broking, and lending positions it to capitalize on industry upswings, though it remains exposed to downturns in the shipping cycle and fluctuations in interest rates affecting its cost of debt.

Sources

Company DescriptionPublic Financial Disclosures (e.g., Annual Report)

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