investorscraft@gmail.com

Intrinsic ValueCSSC Offshore & Marine Engineering (Group) Company Limited (600685.SS)

Previous Close$31.44
Intrinsic Value
Upside potential
Previous Close
$31.44

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

CSSC Offshore & Marine Engineering operates as a comprehensive marine industrial group under China State Shipbuilding Corporation, serving both defense and commercial maritime sectors. The company's core revenue model integrates shipbuilding, marine engineering, and defense equipment manufacturing, generating income through vessel construction contracts, offshore platform fabrication, and specialized marine equipment sales. Its diversified portfolio spans military ships, feeder containerships, dredgers, wind power installation platforms, and advanced energy equipment, positioning it as a key player in China's strategic maritime industrialization push. The company leverages its state-backed ownership to secure large-scale government and commercial contracts, particularly in offshore wind and naval defense sectors, while maintaining technological capabilities in high-end steel structures and industrial internet platforms. This dual-market approach provides revenue stability through defense mandates while capturing growth in renewable energy and global shipping markets, though it remains exposed to cyclical shipbuilding demand and geopolitical factors affecting international contracts.

Revenue Profitability And Efficiency

The company reported CNY 19.4 billion in revenue with modest net income of CNY 377 million, reflecting thin margins characteristic of capital-intensive shipbuilding. Negative operating cash flow of CNY -2.2 billion indicates significant working capital requirements for ongoing projects, though capital expenditures remain controlled at CNY -203 million. The low net income margin of approximately 1.9% suggests competitive pricing pressures and high fixed-cost structures in its contract-based business model.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.27 demonstrates limited earnings power relative to its asset base, typical for shipbuilding cycles where profitability lags revenue recognition. The negative operating cash flow despite positive net income points to substantial progress billing requirements and inventory build-up for long-term projects. Capital efficiency appears constrained by the industry's inherent long-duration contract nature and substantial working capital needs.

Balance Sheet And Financial Health

The balance sheet shows robust liquidity with CNY 15.3 billion in cash against CNY 4.8 billion in total debt, providing strong financial flexibility. The conservative debt-to-equity profile reflects state-supported financing advantages and prudent capital management. Substantial cash reserves support ongoing project funding requirements and provide buffer against industry cyclicality and contract timing mismatches.

Growth Trends And Dividend Policy

The company maintains a dividend policy with CNY 0.082 per share distribution, indicating commitment to shareholder returns despite modest earnings. Growth prospects are tied to China's naval modernization and offshore wind expansion, though historical profitability suggests volume growth may not directly translate to proportional earnings improvement. The strategic focus on high-value offshore engineering and defense contracts could enhance future margin potential.

Valuation And Market Expectations

With a market capitalization of CNY 30.9 billion, the company trades at approximately 1.6 times revenue and 82 times earnings, reflecting market expectations for future defense contract wins and offshore energy growth. The beta of 0.961 indicates slightly less volatility than the broader market, possibly due to its state-owned enterprise status and defensive contract backlog.

Strategic Advantages And Outlook

The company benefits from strategic positioning within China's shipbuilding consolidation and government support for maritime industrialization. Its integrated capabilities across defense and commercial segments provide diversification, while technological expertise in offshore wind platforms aligns with energy transition trends. Challenges include global competition and cyclical demand, though state backing provides relative stability during industry downturns.

Sources

Company annual reportsStock exchange disclosuresBloomberg financial 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