investorscraft@gmail.com

Intrinsic ValueQingdao Port International Co., Ltd. (601298.SS)

Previous Close$9.53
Intrinsic Value
Upside potential
Previous Close
$9.53

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

Qingdao Port International operates as a comprehensive port service provider in China's Shandong province, generating revenue through diversified maritime logistics operations. The company's core business segments include container handling, bulk cargo operations for metals and coal, liquid bulk services, and extensive port value-added services. As one of China's major international trade gateways, the port handles containerized goods, raw materials, and energy products, serving as a critical node in global supply chains. The company maintains a dominant regional position through its 92 operational berths and integrated service offerings that span cargo handling, storage, logistics management, and even financial services. This vertically integrated approach allows Qingdao Port to capture value across multiple touchpoints in the cargo handling process while maintaining competitive advantages through scale and operational efficiency. The port's strategic location along the Yellow Sea facilitates trade between China's industrial heartland and international markets, positioning it as a vital infrastructure asset in China's maritime economy.

Revenue Profitability And Efficiency

The company generated CNY 18.94 billion in revenue with robust profitability, achieving a net income of CNY 5.23 billion representing a 27.6% net margin. Strong operational cash flow of CNY 5.15 billion demonstrates efficient conversion of earnings into cash, while capital expenditures of CNY 2.09 billion indicate ongoing infrastructure investments to maintain competitive positioning and capacity expansion.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.81 reflects solid earnings generation relative to the share base. The company maintains healthy cash conversion with operating cash flow nearly matching net income, indicating quality earnings. Capital expenditure discipline is evident with capex representing approximately 40% of operating cash flow, allowing for strategic investments while preserving financial flexibility.

Balance Sheet And Financial Health

The balance sheet shows exceptional strength with CNY 12.66 billion in cash and equivalents against total debt of CNY 3.72 billion, resulting in a net cash position. This conservative financial structure provides significant buffer against economic cycles and supports ongoing dividend distributions while maintaining capacity for strategic investments.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of CNY 0.3141, representing a payout ratio of approximately 39% based on diluted EPS. This balanced capital allocation strategy supports both growth investments and consistent returns to shareholders, reflecting management's confidence in sustainable cash generation capabilities.

Valuation And Market Expectations

With a market capitalization of CNY 52.98 billion, the company trades at approximately 10.1 times earnings and 2.8 times revenue. The beta of 0.475 indicates lower volatility relative to the broader market, suggesting investor perception of defensive characteristics typical of infrastructure assets with stable cash flows.

Strategic Advantages And Outlook

The company benefits from strategic location advantages, scale operations, and diversified service offerings that create multiple revenue streams. As a critical infrastructure asset in China's trade ecosystem, it maintains structural advantages through barrier-to-entry characteristics and ongoing regional economic development supporting long-term cargo volume growth and sustainable profitability.

Sources

Company annual reportsExchange disclosuresFinancial statements

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