investorscraft@gmail.com

Intrinsic ValueChina Shipbuilding Industry Group Power Co., Ltd. (600482.SS)

Previous Close$26.08
Intrinsic Value
Upside potential
Previous Close
$26.08

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

China Shipbuilding Industry Group Power Co., Ltd. is a specialized industrial machinery manufacturer operating within China's strategic shipbuilding and power generation sectors. The company's core revenue model is derived from the design, production, and sale of a diverse portfolio of power equipment, including diesel, gas, steam, and marine nuclear engines, alongside related auxiliary systems. Its products are critical components for a wide array of end-markets, serving automotive, marine engineering, military, ocean fishing, and distributed energy applications, which provides a diversified revenue base. As a subsidiary of a major state-owned enterprise, the company holds a strategically important position in supporting national infrastructure and defense projects, benefiting from long-term government contracts and a deeply embedded supply chain. This affiliation affords it a stable, albeit concentrated, customer base and a competitive moat in complex, high-barrier-to-entry naval and specialized industrial power systems, though it also subjects it to the cyclicality of government spending and industrial investment cycles.

Revenue Profitability And Efficiency

The company generated robust revenue of CNY 51.7 billion for the period, demonstrating its significant scale within its niche industrial markets. However, net income of CNY 1.39 billion indicates a relatively thin net profit margin of approximately 2.7%, which is characteristic of capital-intensive heavy machinery manufacturing. Strong operating cash flow of CNY 14.4 billion significantly outstripped net income, suggesting healthy cash conversion from its operations.

Earnings Power And Capital Efficiency

The firm's diluted EPS of CNY 0.61 reflects its earnings power on a per-share basis. The substantial operating cash flow, which is more than ten times net income, highlights exceptional non-cash adjustments, likely from depreciation on its heavy asset base, and indicates strong underlying cash generation that supports reinvestment and financial stability despite modest bottom-line profitability.

Balance Sheet And Financial Health

The balance sheet exhibits notable strength, with a massive cash and equivalents position of CNY 37.75 billion dwarfing its total debt of CNY 6.03 billion. This results in a net cash position, indicating very low financial leverage and exceptional liquidity. The company is well-positioned to fund future investments and weather economic downturns without solvency concerns.

Growth Trends And Dividend Policy

Specific growth rates are unavailable from the provided data. The company has demonstrated a shareholder return policy, paying a dividend of CNY 0.186 per share. The sustainability of this payout is supported by the strong operating cash flow and immense cash reserves, though the dividend yield cannot be calculated without the current share price.

Valuation And Market Expectations

With a market capitalization of approximately CNY 50.04 billion, the market values the company at a significant discount to its annual revenue, reflecting expectations of low future growth or margin pressures. A beta of 0.50 suggests the stock is less volatile than the broader market, which is typical for a large, state-influenced industrial entity.

Strategic Advantages And Outlook

The company's primary strategic advantages are its entrenched position within China's strategic shipbuilding ecosystem and its diverse product portfolio serving defense and critical infrastructure. Its outlook is tied to national industrial policy, naval modernization, and energy transition investments, though it remains exposed to the capital expenditure cycles of its government and industrial clients.

Sources

Company Description and Financial Data Provided

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