investorscraft@gmail.com

Intrinsic ValueQinhuangdao Port Co., Ltd. (601326.SS)

Previous Close$3.62
Intrinsic Value
Upside potential
Previous Close
$3.62

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

Qinhuangdao Port Co., Ltd. is a pivotal integrated port operator in China's industrials sector, specializing in the comprehensive handling of bulk commodities. Its core revenue model is derived from providing a full suite of port services, including stevedoring, stacking, warehousing, and logistics for key cargoes such as coal, metal ores, oil, chemicals, and containers. The company's extensive infrastructure across its three port areas—Qinhuangdao, Caofeidian, and Huanghua—establishes it as a critical node in the national supply chain for energy and raw materials. This strategic positioning, as a subsidiary of the state-owned Hebei Port Group, affords it a dominant and stable market share in the Bohai Bay region, serving as a vital gateway for the import and export of goods essential to China's industrial base. Its operations are deeply integrated with the regional economy, providing it with a resilient and entrenched competitive position.

Revenue Profitability And Efficiency

The company reported robust annual revenue of CNY 6.87 billion, demonstrating strong operational scale. Profitability is healthy, with net income reaching CNY 1.56 billion, translating to a solid net margin. Cash generation from operations is a key strength, with operating cash flow of CNY 2.42 billion significantly exceeding capital expenditures, indicating high operational efficiency and a strong capacity for self-funded growth.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.28, reflecting the firm's earnings power. The substantial operating cash flow of CNY 2.42 billion, which comfortably covers capital investments of CNY 1.05 billion, underscores excellent capital efficiency. This strong cash conversion supports both reinvestment into the business and returns to shareholders.

Balance Sheet And Financial Health

The balance sheet exhibits considerable strength, with a large cash and equivalents position of CNY 4.28 billion. Total debt is reported at CNY 5.20 billion. The company's low beta of 0.431 suggests a stable financial profile that is less volatile than the broader market, indicating sound financial health.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly dividend policy, distributing CNY 0.085 per share. This provides a tangible return to investors and reflects a commitment to returning capital, supported by the firm's strong and consistent cash flow generation from its established port operations.

Valuation And Market Expectations

With a market capitalization of approximately CNY 18.58 billion, the market valuation reflects the company's role as a critical infrastructure asset. The low beta suggests investor expectations are anchored in the company's stable, utility-like operations and its defensive characteristics within the shipping and logistics sector.

Strategic Advantages And Outlook

The company's strategic advantage lies in its extensive, irreplaceable port infrastructure and its position as a key hub for bulk commodities in Northern China. Its outlook is tied to the stability of regional trade flows and energy demand, with its state-backed ownership providing a layer of operational resilience and long-term strategic importance within the national logistics framework.

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