investorscraft@gmail.com

Intrinsic ValueNingbo Marine Company Limited (600798.SS)

Previous Close$3.80
Intrinsic Value
Upside potential
Previous Close
$3.80

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

Ningbo Marine Company Limited operates as a diversified transportation and infrastructure company primarily focused on marine shipping services within China. The company generates revenue through two main segments: Shipping and Transportation, which includes international and domestic dry bulk transportation, general cargo shipping, and intermodal logistics services; and Highway Operations, involving toll road management. As a subsidiary of Zhejiang Provincial Energy Group, the company benefits from strategic positioning in the economically vital Yangtze River Delta region, serving industrial and commercial cargo transportation needs. Its market position is characterized by regional specialization rather than global scale, focusing on domestic coastal shipping and supporting infrastructure. The company maintains a diversified service portfolio that includes ship repair, property management, and industrial investments, providing some revenue stability beyond cyclical shipping markets. This integrated approach allows Ningbo Marine to leverage its maritime expertise while maintaining ancillary revenue streams in less volatile infrastructure operations.

Revenue Profitability And Efficiency

The company generated CNY 2.43 billion in revenue with modest net income of CNY 22.1 million, reflecting thin margins in the capital-intensive shipping industry. Operating cash flow of CNY 471.6 million significantly exceeded net income, indicating strong cash conversion from operations. Capital expenditures of CNY 143.3 million suggest ongoing investment in fleet maintenance and infrastructure assets.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.0183 demonstrates limited earnings power relative to the company's asset base. The substantial operating cash flow generation compared to net income suggests non-cash charges affecting profitability. The company maintains operational cash generation capabilities despite margin pressures characteristic of the shipping sector.

Balance Sheet And Financial Health

With CNY 404.1 million in cash and equivalents against total debt of CNY 712.8 million, the company maintains a moderate leverage position. The debt level appears manageable given the stable cash flow generation and asset-backed nature of shipping operations. Liquidity position provides adequate coverage for near-term obligations.

Growth Trends And Dividend Policy

The company paid a dividend of CNY 0.02 per share, representing a payout ratio exceeding 100% of earnings, indicating a commitment to shareholder returns despite modest profitability. Growth trends appear constrained by the cyclical nature of shipping rates and regional economic conditions affecting both marine transportation and toll road operations.

Valuation And Market Expectations

Trading at a market capitalization of CNY 4.86 billion, the market values the company at approximately 2 times revenue and significantly above earnings multiples, reflecting expectations for recovery in shipping rates or asset value appreciation. The beta of 1.012 indicates market-aligned volatility expectations.

Strategic Advantages And Outlook

The company's strategic advantages include its position within a major state-owned energy group and regional infrastructure assets. Outlook depends on Chinese domestic trade volumes, shipping rate recovery, and the stability of toll road revenues, with potential supported by China's coastal economic development initiatives.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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