investorscraft@gmail.com

Intrinsic ValueTianjin Port Co., Ltd. (600717.SS)

Previous Close$4.83
Intrinsic Value
Upside potential
Previous Close
$4.83

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

Tianjin Port Co., Ltd. is a pivotal integrated port operator in Northern China, serving as a critical maritime gateway for the Beijing-Tianjin-Hebei economic region. Its core revenue model is derived from comprehensive cargo handling services, including container and bulk terminal operations, which generate fees based on throughput volumes. The company's diversified service portfolio extends beyond traditional stevedoring to encompass vital logistics functions such as commodity storage, intermodal transportation, freight forwarding, and warehousing, creating multiple synergistic revenue streams. This integrated approach positions it as a full-service logistics hub rather than a mere port operator. Strategically located on the Bohai Rim, the port benefits from its role as a primary import/export conduit for one of China's most industrialized zones, handling a vast array of goods from automobiles to general merchandise. Its market position is reinforced by its scale, strategic importance to regional trade flows, and its status as a key node in national maritime infrastructure, though it operates in a competitive landscape alongside other major Chinese ports.

Revenue Profitability And Efficiency

The company reported robust annual revenue of CNY 12.07 billion, demonstrating its significant scale of operations. Profitability is solid, with net income reaching CNY 993.6 million, translating to a net margin of approximately 8.2%. Strong operating cash flow of CNY 2.76 billion significantly exceeds capital expenditures, indicating healthy conversion of earnings into cash and underlying operational efficiency.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.34, reflecting the company's earnings power on a per-share basis. The substantial operating cash flow provides ample internal funding for ongoing operations and strategic investments. Capital expenditures of CNY 947 million are focused on maintaining and modernizing port infrastructure to support future growth and operational efficiency.

Balance Sheet And Financial Health

The balance sheet exhibits strength with a substantial cash and equivalents position of CNY 5.56 billion. Total debt is reported at CNY 3.78 billion, resulting in a conservative net cash position. This low leverage and high liquidity provide a significant buffer against economic cycles and underscore the company's financial stability.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly capital allocation policy, evidenced by a dividend per share of CNY 0.104. This provides a yield based on the current share price, returning a portion of profits to investors. Future growth is intrinsically linked to regional trade volumes and China's broader economic activity and infrastructure development plans.

Valuation And Market Expectations

With a market capitalization of approximately CNY 13.78 billion, the market values the company at a price-to-earnings ratio derived from its current earnings. A beta of 0.368 indicates the stock is significantly less volatile than the broader market, suggesting investors perceive it as a stable, defensive holding within the industrials sector.

Strategic Advantages And Outlook

The company's primary strategic advantages are its irreplaceable geographic location and its status as a critical infrastructure asset for a major economic region. Its outlook is tied to long-term regional economic development and trade policies. The integrated service model provides resilience against cyclical swings in any single cargo segment.

Sources

Company Annual ReportShanghai Stock Exchange 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