investorscraft@gmail.com

Intrinsic ValueRizhao Port Co., Ltd. (600017.SS)

Previous Close$3.17
Intrinsic Value
Upside potential
Previous Close
$3.17

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

Rizhao Port Co., Ltd. operates as a comprehensive port service provider in China's industrials sector, specializing in cargo handling and storage solutions. The company generates revenue through diversified port operations including bulk cargo handling of ore, coal, cement, nickel ore, and various metals, complemented by liquid cargo services for crude oil and chemicals, along with container operations. Operating from its strategic location in Rizhao, the port serves as a critical logistics hub connecting industrial production centers with global supply chains, leveraging its geographical advantages along China's eastern coastline. The company maintains competitive positioning through operational scale and service diversification, catering to both domestic industrial demand and international trade flows while navigating sector dynamics influenced by commodity cycles and infrastructure development policies.

Revenue Profitability And Efficiency

The company reported revenue of CNY 8.46 billion with net income of CNY 654.9 million, translating to a net margin of approximately 7.7%. Operating cash flow of CNY 2.53 billion demonstrates solid cash generation from core operations, though capital expenditures of CNY -2.76 billion indicate significant ongoing infrastructure investments to maintain and expand port capacity and operational capabilities.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.21 reflects the company's earnings capacity relative to its substantial share base. The negative free cash flow position, resulting from high capital expenditures exceeding operating cash flow, indicates aggressive investment in capacity expansion rather than immediate capital returns, suggesting a growth-oriented capital allocation strategy focused on long-term infrastructure development.

Balance Sheet And Financial Health

The balance sheet shows total debt of CNY 13.33 billion significantly exceeding cash and equivalents of CNY 1.35 billion, indicating leveraged financial structure typical for capital-intensive port operations. This debt level supports the substantial infrastructure assets required for port operations but necessitates careful liquidity management and stable cash flow generation to service obligations.

Growth Trends And Dividend Policy

The company maintains a dividend policy with CNY 0.086 per share distribution, providing yield to shareholders while balancing capital retention for growth investments. The substantial capital expenditure program suggests focus on capacity expansion and modernization, positioning for long-term volume growth despite near-term cash flow constraints from investment activities.

Valuation And Market Expectations

With a market capitalization of CNY 9.84 billion, the company trades at approximately 1.2 times revenue and 15 times earnings. The beta of 0.379 indicates lower volatility relative to the broader market, reflecting the defensive characteristics of essential port infrastructure and stable cash flow generation potential despite economic cycles.

Strategic Advantages And Outlook

The company's strategic location and diversified cargo handling capabilities provide competitive advantages in serving China's industrial and trade needs. Outlook depends on trade volume growth, infrastructure modernization efficiency, and ability to maintain competitive positioning amid regional port competition and evolving global supply chain dynamics.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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