investorscraft@gmail.com

Intrinsic ValueJinzhou Port Co., Ltd. (600190.SS)

Previous Close$0.63
Intrinsic Value
Upside potential
Previous Close
$0.63

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

Jinzhou Port Co., Ltd. operates as a comprehensive port service provider in Liaoning province, China, serving as a critical logistics hub for Northeast China's industrial and agricultural regions. The company generates revenue through diversified port operations including cargo handling, storage services, and transportation management across its 27 berths capable of accommodating vessels up to 300,000 tons. Its core business segments encompass oil terminal operations, bulk cargo handling for commodities like grain, coal, and metal ores, and container services, supplemented by ancillary activities including domestic shipping agency, freight forwarding, and international trade services. Operating in the competitive Chinese port industry, Jinzhou Port maintains strategic positioning as a regional gateway for energy resources and bulk commodities, leveraging its geographical advantage in the Bohai Sea economic circle while facing intense competition from neighboring ports. The company's market position reflects its specialization in handling energy products and bulk materials, though it operates at a smaller scale compared to major national port operators, focusing on serving regional industrial demand and agricultural exports from Northeast China.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.78 billion but experienced significant financial distress with a substantial net loss of CNY -6.57 billion and negative diluted EPS of -3.28. Operating cash flow was negative at CNY -790 million, indicating severe operational challenges and potential liquidity constraints in its core port operations during the period.

Earnings Power And Capital Efficiency

Jinzhou Port demonstrates severely impaired earnings power with massive losses outweighing its revenue base. Capital expenditure was minimal at CNY -43.5 million, suggesting constrained investment capacity amid financial difficulties. The negative operating cash flow relative to capital spending indicates fundamental operational inefficiencies and potential asset utilization issues.

Balance Sheet And Financial Health

The balance sheet shows significant stress with total debt of CNY 4.36 billion substantially exceeding cash reserves of CNY 127.6 million, creating a highly leveraged position. This debt burden, combined with operating losses and negative cash flow, indicates serious financial health concerns and potential solvency challenges requiring urgent attention.

Growth Trends And Dividend Policy

Despite the severe financial deterioration, the company maintained a nominal dividend payment of CNY 0.02 per share, though this appears unsustainable given the massive losses and cash burn. The negative growth trajectory across all key financial metrics suggests fundamental operational challenges rather than cyclical downturn issues.

Valuation And Market Expectations

With a market capitalization of CNY 1.17 billion, the market appears to be pricing in significant recovery expectations or potential restructuring, given the company's substantial losses exceeding its market value. The negative beta of -0.064 suggests atypical market correlation, possibly reflecting special situation investor interest or regulatory factors influencing trading patterns.

Strategic Advantages And Outlook

The company's strategic advantage lies in its physical infrastructure and regional positioning within the Bohai Sea economic zone, though current financial distress overshadows these assets. The outlook remains challenging, requiring significant operational restructuring, potential debt reorganization, or strategic intervention to stabilize operations and restore financial viability in a competitive port environment.

Sources

Company financial reportsStock exchange disclosuresPublic company filings

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