investorscraft@gmail.com

Intrinsic ValueShanghai International Port (Group) Co., Ltd. (600018.SS)

Previous Close$4.99
Intrinsic Value
Upside potential
Previous Close
$4.99

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

Shanghai International Port (Group) Co., Ltd. is a dominant force in global maritime logistics, operating and managing a comprehensive network of port terminals in Shanghai, China. Its core revenue model is derived from container and bulk cargo handling fees, port logistics services, and ancillary offerings like tugboat and tally services. The company is strategically positioned at the mouth of the Yangtze River, serving as a critical gateway for international trade and a pivotal hub within China's Belt and Road Initiative. As the operator of the world's busiest container port, it holds an unassailable market position, benefiting from immense economies of scale and deep-water capabilities at its Yangshan and Waigaoqiao facilities. This entrenched leadership provides a formidable competitive moat, insulating it from smaller regional competitors and solidifying its role as an essential infrastructure pillar for both the Chinese and global economies.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 38.1 billion, demonstrating its critical role in global trade flows. Profitability is exceptionally strong, with net income reaching CNY 14.95 billion, translating to a high net margin. This indicates efficient operations and significant pricing power within its port ecosystem, effectively converting top-line growth into substantial bottom-line results.

Earnings Power And Capital Efficiency

The firm exhibits formidable earnings power, generating CNY 9.22 billion in operating cash flow. After accounting for capital expenditures of CNY 6.25 billion, free cash flow remains healthy, underscoring the capital-intensive yet cash-generative nature of its port infrastructure assets. This supports ongoing investments and returns to shareholders.

Balance Sheet And Financial Health

The balance sheet is solid, with a substantial cash position of CNY 32.83 billion providing a strong liquidity buffer. Total debt of CNY 39.0 billion is manageable given the stable and predictable cash flows generated by its essential infrastructure assets, indicating a prudent and sustainable financial structure.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly capital allocation policy, evidenced by a dividend per share of CNY 0.195. Its growth is intrinsically linked to global trade volumes and China's economic activity, making it a strategic barometer for regional and international commerce trends.

Valuation And Market Expectations

With a market capitalization of approximately CNY 129.8 billion, the market values the company as a critical, low-beta infrastructure asset. A beta of 0.27 reflects its perceived stability and defensive characteristics, insulated from broader market volatility due to its essential service nature.

Strategic Advantages And Outlook

Its strategic advantages include controlling the world's busiest container port, creating an unparalleled economic moat. The outlook remains tied to global trade health, with its scale and efficiency positioning it to capitalize on long-term secular growth in maritime shipping and logistics.

Sources

Company Annual ReportPublic financial disclosures

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