investorscraft@gmail.com

Intrinsic ValueCOSCO SHIPPING Specialized Carriers Co.,Ltd. (600428.SS)

Previous Close$7.82
Intrinsic Value
Upside potential
Previous Close
$7.82

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 Specialized Carriers operates as a premier specialized shipping company within the global maritime logistics sector, focusing on transporting complex and oversized project cargo. Its core revenue model derives from chartering its diverse fleet of approximately 100 vessels, including multi-purpose and heavy-lift ships, semi-submersibles, and pure car carriers, to industrial clients requiring tailored logistics solutions. The company serves critical industries such as energy, infrastructure, and heavy manufacturing by moving high-value equipment like wind turbines, port machinery, rigs, and locomotives across major global trade routes. As a subsidiary of the state-owned China COSCO Shipping conglomerate, it leverages extensive parental resources and a vast network to secure long-term contracts, providing a stable revenue base. Its market position is strengthened by its operational expertise in handling technically challenging shipments, making it a key player in the niche but essential project logistics segment of the shipping industry.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 16.78 billion for the period, demonstrating strong demand for its specialized shipping services. Profitability was solid with net income reaching CNY 1.53 billion, translating to a healthy net margin of approximately 9.1%. Operating cash flow generation was particularly strong at CNY 3.62 billion, significantly exceeding capital expenditures, indicating efficient conversion of earnings into cash.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.71, reflecting the company's earnings power from its specialized fleet operations. The substantial operating cash flow of CNY 3.62 billion, against capital expenditures of CNY 636 million, demonstrates excellent capital efficiency and the ability to fund growth internally while maintaining financial flexibility.

Balance Sheet And Financial Health

The balance sheet shows CNY 2.88 billion in cash against total debt of CNY 11.20 billion, indicating a leveraged but manageable position typical for capital-intensive shipping companies. The strong operating cash flow provides adequate coverage for debt servicing obligations and supports ongoing operational requirements.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach, distributing a dividend of CNY 0.279 per share. This payout, supported by strong cash generation, reflects a balanced capital allocation strategy between rewarding investors and retaining earnings for fleet modernization and potential expansion opportunities in specialized shipping segments.

Valuation And Market Expectations

With a market capitalization of approximately CNY 19.02 billion, the company trades at a P/E ratio near 12.4x based on current earnings. The beta of 0.936 suggests slightly less volatility than the broader market, indicating investor perception of stable cash flows from its long-term contract-based business model.

Strategic Advantages And Outlook

The company benefits from its strategic position within the COSCO Shipping group, providing access to global networks and operational synergies. Its focus on specialized, high-value cargo segments offers defensive characteristics against broader shipping cyclicality. The outlook remains positive given global infrastructure investment trends and demand for complex logistics solutions.

Sources

Company Annual ReportExchange FilingsMarket Data

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