investorscraft@gmail.com

Intrinsic ValueShanghai Kaichuang Marine International Co., Ltd. (600097.SS)

Previous Close$12.30
Intrinsic Value
Upside potential
Previous Close
$12.30

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 Kaichuang Marine International operates as a specialized seafood harvesting and processing company with a vertically integrated business model spanning from ocean capture to final product distribution. The company maintains a diverse fleet of factory trawlers, purse seiners, and reefer vessels that target premium species including tuna, Alaska pollack, Antarctic krill, and various salmon varieties across international waters. Its core revenue streams derive from selling both raw and semi-processed seafood products, along with value-added canned goods, to domestic Chinese and international markets. Operating in the competitive global seafood industry, Kaichuang has established itself as a mid-tier player with particular expertise in deep-water fishing operations and processing capabilities. The company's strategic positioning leverages China's growing seafood consumption while maintaining operational presence in key fishing grounds worldwide, though it faces intense competition from larger global seafood conglomerates and sustainability pressures.

Revenue Profitability And Efficiency

The company generated CNY 2.32 billion in revenue with net income of CNY 61.2 million, reflecting a net margin of approximately 2.6%. Operating cash flow of CNY 335.3 million significantly exceeded net income, indicating strong cash conversion from operations. Capital expenditures of CNY 119.1 million suggest ongoing investment in fleet maintenance and processing capabilities to sustain operational efficiency.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.25 demonstrates modest earnings power relative to the company's asset base. The substantial operating cash flow generation compared to net income indicates effective working capital management and strong underlying operational performance. The company maintains adequate capital efficiency through its integrated fishing and processing operations.

Balance Sheet And Financial Health

The balance sheet shows solid liquidity with CNY 525.4 million in cash against total debt of CNY 407.1 million, indicating a conservative financial structure. The net cash position provides financial flexibility for operational needs and potential fleet investments. The company's financial health appears stable with manageable leverage levels.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of CNY 0.08, representing a payout ratio of approximately 32% based on current EPS. This balanced capital allocation strategy supports both investor returns and reinvestment needs for sustainable growth in the capital-intensive fishing industry.

Valuation And Market Expectations

With a market capitalization of CNY 2.89 billion, the company trades at approximately 1.25 times revenue and 47 times earnings. The beta of 0.509 suggests lower volatility than the broader market, reflecting the defensive nature of the seafood business and stable demand characteristics.

Strategic Advantages And Outlook

The company's integrated fleet operations and diverse product portfolio provide competitive advantages in sourcing and processing. However, the outlook remains subject to fishing quotas, international regulations, and commodity price fluctuations. Sustainable fishing practices and efficient operations will be critical for long-term viability in an increasingly regulated global seafood market.

Sources

Company descriptionFinancial metrics providedStock exchange 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