investorscraft@gmail.com

Intrinsic ValueNingbo Zhoushan Port Company Limited (601018.SS)

Previous Close$3.91
Intrinsic Value
Upside potential
Previous Close
$3.91

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 Zhoushan Port Company Limited is a critical node in global trade, operating as one of the world's busiest container ports. Its core revenue model is derived from providing comprehensive port terminal services and logistics solutions, including container handling, bulk cargo terminals for iron ore and crude oil, and specialized liquid chemical processing. The company operates within the capital-intensive marine shipping sector, serving as a vital gateway for China's import and export activities, particularly in the Yangtze River Delta economic zone. Its diversified service portfolio extends beyond traditional stevedoring to include pilotage, cargo inspection, shipping agency, freight forwarding, and multimodal transportation services like sea-rail logistics, creating multiple revenue streams. This integrated approach solidifies its position as a dominant hub port with significant economies of scale, handling a massive volume of container and bulk cargo traffic. Its strategic location and extensive infrastructure provide a formidable competitive moat, making it an indispensable link in international supply chains and a key asset for regional economic development.

Revenue Profitability And Efficiency

The company generated robust revenue of CNY 28.7 billion, demonstrating its scale as a major port operator. Profitability is solid, with net income reaching CNY 4.9 billion, translating to a healthy net margin. Strong operating cash flow of CNY 6.8 billion indicates efficient conversion of its port activities into cash, supporting ongoing operations and investments in its extensive terminal infrastructure.

Earnings Power And Capital Efficiency

The port exhibits substantial earnings power with a diluted EPS of CNY 0.25. Capital expenditures of CNY 5.2 billion reflect significant ongoing investment to maintain and expand its terminal capacity and efficiency. The high level of investment is typical for infrastructure-heavy port operators focused on maintaining their competitive position and handling growing cargo volumes.

Balance Sheet And Financial Health

The balance sheet shows a conservative financial structure with total debt of CNY 8.6 billion against cash and equivalents of CNY 4.6 billion. The low beta of 0.39 suggests the stock is less volatile than the broader market, which is characteristic of a stable infrastructure asset. The company's status as a subsidiary of a provincial government group may provide additional financial stability.

Growth Trends And Dividend Policy

The company has established a shareholder returns policy, evidenced by a dividend per share of CNY 0.108. Its growth is intrinsically linked to global trade volumes and China's economic activity. The strategic expansion into integrated logistics services, such as sea-rail transport, represents a key trend for diversifying revenue beyond pure port handling fees.

Valuation And Market Expectations

With a market capitalization of approximately CNY 71 billion, the market values the company as a critical, large-scale infrastructure asset. The valuation reflects its strategic importance, stable cash flows, and dominant market position. The low beta indicates investor perception of it as a relatively defensive holding within the industrials sector.

Strategic Advantages And Outlook

The company's primary strategic advantages are its scale, strategic location, and integrated service offering. Its outlook is tied to global trade flows and regional economic development in Eastern China. As a key hub, it is well-positioned to benefit from long-term trade growth, though it remains susceptible to cyclical downturns in the global economy and shipping industry.

Sources

Company DescriptionProvided 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