investorscraft@gmail.com

Intrinsic ValueTangShan Port Group Co.,Ltd (601000.SS)

Previous Close$4.28
Intrinsic Value
Upside potential
Previous Close
$4.28

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

TangShan Port Group Co., Ltd. is a critical infrastructure player in China's industrial supply chain, operating the Jingtang Port Area in the Bohai Bay region. Its core revenue model is derived from providing comprehensive port services, including cargo handling, storage, and transportation for a diverse mix of bulk commodities and containerized goods. The company serves as a vital gateway for the flow of key industrial materials such as coal, iron ore, steel, and grains, capitalizing on its strategic location near major industrial centers. This positions it as an essential logistics hub supporting regional economic activity and international trade. Its operations are deeply integrated with China's industrial and energy sectors, providing a stable, asset-intensive business model. The company's market position is strengthened by its role in a strategic, state-supported port group, ensuring a consistent flow of cargo and a degree of operational resilience within the competitive marine shipping industry.

Revenue Profitability And Efficiency

The company reported robust financial performance with revenue of CNY 5.72 billion and a net income of CNY 1.98 billion, translating to a high net profit margin of approximately 34.6%. This indicates exceptional profitability and efficient cost management within its capital-intensive port operations. Strong operating cash flow of CNY 2.34 billion further underscores the cash-generative nature of its business model.

Earnings Power And Capital Efficiency

TangShan Port demonstrates substantial earnings power, with diluted EPS of CNY 0.33. The company generated significant operating cash flow that comfortably covered its capital expenditures of CNY 630 million, indicating healthy internal funding for growth and maintenance. This reflects efficient capital allocation and a business that funds its investments from its own operations.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by a massive cash position of CNY 4.79 billion and a minuscule total debt of just CNY 209 thousand. This results in a substantial net cash position, providing immense financial flexibility and a very low risk profile. The company's financial health is rock-solid.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy, paying a dividend of CNY 0.20 per share. Its strong cash generation and pristine balance sheet provide significant capacity for both future growth investments and consistent dividend distributions, supporting a balanced approach to returning capital and funding expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 23.2 billion, the stock trades at a P/E ratio of around 11.7x based on its latest earnings. A beta of 0.35 suggests the market perceives it as a defensive, lower-volatility investment compared to the broader market, likely reflecting its stable port operations and strong financial position.

Strategic Advantages And Outlook

The company's primary strategic advantages are its strategic location as a key port serving northern China's industrial heartland and its ownership of critical infrastructure. The outlook is tied to regional trade volumes and commodity flows, with its strong balance sheet providing a buffer against economic cyclicality and flexibility to capitalize on growth opportunities.

Sources

Company DescriptionPublic 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