investorscraft@gmail.com

Intrinsic ValueGuangzhou Port Company Limited (601228.SS)

Previous Close$3.56
Intrinsic Value
Upside potential
Previous Close
$3.56

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

Guangzhou Port Company Limited is a major integrated port operator in Southern China, serving as a critical logistics hub for the Pearl River Delta region. Its core revenue model is derived from providing comprehensive cargo handling services, including container, petrochemical, coal, steel, and automobile logistics, alongside value-added services like warehousing, shipping agency, and tugboat assistance. The company operates within the capital-intensive marine shipping sector, leveraging its strategic location to facilitate both domestic and international trade flows. Its market position is strengthened by an extensive network of 165 container routes, enabling it to capture significant volume from one of China's most dynamic economic zones. This established infrastructure and diverse service offering provide a defensive moat against regional competition, solidifying its role as a vital node in global supply chains.

Revenue Profitability And Efficiency

The company generated CNY 14.07 billion in revenue for the period. Profitability was demonstrated with net income of CNY 964 million, translating to a net margin of approximately 6.9%. Operating cash flow was robust at CNY 2.54 billion, indicating solid conversion of earnings into cash from core port operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.13, reflecting the company's earnings power. Capital expenditures of CNY -3.19 billion significantly exceeded operating cash flow, indicating a period of heavy investment in port infrastructure and capacity expansion, which is typical for capital-intensive port operators.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 6.12 billion. However, this is offset by a substantial total debt load of CNY 14.28 billion. This leveraged structure is common for infrastructure firms funding large-scale assets but requires careful management of cash flows for debt servicing.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy, evidenced by a dividend per share of CNY 0.039. The significant capital expenditure suggests a strategic focus on long-term growth and capacity enhancement rather than short-term profit maximization, aligning with trends in port modernization and expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 25.73 billion, the market assigns a valuation that reflects its role as a regional infrastructure asset. A beta of 0.367 indicates the stock is perceived as less volatile than the broader market, typical for a stable, utility-like port operation.

Strategic Advantages And Outlook

Its strategic advantages include a prime geographic location in a major economic hub and a diversified cargo base, reducing reliance on any single commodity. The outlook is tied to regional trade volumes and China's economic growth, with ongoing investments positioning it to handle future increases in shipping traffic.

Sources

Company Annual ReportPublic Financial Disclosures

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