investorscraft@gmail.com

Intrinsic ValueCOSCO SHIPPING Energy Transportation Co., Ltd. (600026.SS)

Previous Close$15.80
Intrinsic Value
Upside potential
Previous Close
$15.80

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

COSCO SHIPPING Energy Transportation operates as a premier global energy shipping company specializing in the maritime transportation of oil, liquefied natural gas (LNG), and chemicals. The company generates revenue through vessel chartering and shipping services across international routes and along China's coast, serving energy producers and consumers worldwide. Its diversified fleet includes oil tankers and LNG carriers, positioning it as a critical logistics partner in the global energy supply chain. Operating within the industrials sector, the company leverages its extensive vessel portfolio and strategic partnerships to maintain a competitive edge in the volatile shipping market. COSCO SHIPPING Energy Transportation holds a dominant market position as one of China's largest energy shipping companies, benefiting from its scale, operational expertise, and integration within the COSCO SHIPPING Group network. The company's focus on both conventional and clean energy transportation aligns with global energy transition trends, enhancing its long-term relevance. Its business model combines spot market exposure with long-term contracts, providing revenue stability while capturing market upside opportunities.

Revenue Profitability And Efficiency

The company reported robust financial performance with revenue of CNY 23.24 billion and net income of CNY 4.04 billion, demonstrating strong profitability in the energy shipping sector. This performance reflects efficient vessel utilization and favorable market conditions for energy transportation. The company maintains operational efficiency through its large, modern fleet and strategic route optimization.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.85 and substantial operating cash flow of CNY 8.63 billion, the company exhibits strong earnings power. The significant capital expenditures of CNY 7.88 billion indicate ongoing fleet modernization and expansion investments. This capital allocation strategy supports long-term competitive positioning in both conventional and LNG shipping markets.

Balance Sheet And Financial Health

The balance sheet shows CNY 5.66 billion in cash against total debt of CNY 36.17 billion, indicating leveraged but manageable financial structure. The company's debt level reflects typical capital intensity of the shipping industry, with assets secured against modern vessels. Financial health appears stable given the company's cash generation capacity and asset backing.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.21, representing a reasonable payout ratio. Growth is driven by fleet expansion, particularly in LNG transportation where 9 vessels are under construction. The strategic focus on clean energy shipping positions the company for sustainable long-term growth in evolving energy markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 54.24 billion and a beta of 0.44, the market values the company as a relatively stable player within the cyclical shipping industry. The valuation reflects expectations for continued strong performance in energy transportation, though it remains sensitive to global energy demand and shipping rate fluctuations.

Strategic Advantages And Outlook

The company benefits from scale advantages, strategic positioning within China's energy import infrastructure, and growing LNG capabilities. Its outlook remains positive given global energy security concerns and transition toward cleaner fuels. The extensive fleet and operational expertise provide competitive advantages in serving both domestic and international energy transportation needs.

Sources

Company annual reportsStock exchange disclosuresFinancial statements

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