investorscraft@gmail.com

Intrinsic ValueChina Merchants Energy Shipping Co., Ltd. (601872.SS)

Previous Close$11.36
Intrinsic Value
Upside potential
Previous Close
$11.36

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

China Merchants Energy Shipping operates as a comprehensive energy transportation provider within China's critical maritime logistics sector. The company generates revenue through four distinct shipping segments: container shipping, oil tanker operations, bulk carrier services, and roll-on/roll-off (Ro-Ro) vessel transportation. Its diversified fleet includes specialized vessels such as crude oil tankers, dry bulk carriers, liquefied natural gas carriers, and Ro-Ro ships, enabling the company to serve multiple energy and commodity transportation markets simultaneously. As a subsidiary of China Merchants Group, one of China's largest state-owned enterprises, the company benefits from strategic government relationships and long-term charter contracts that provide revenue stability. Its market position is strengthened by serving China's growing energy import needs, particularly in crude oil and LNG transportation, while maintaining operational scale advantages in the competitive Asian shipping market. The company's integrated approach allows it to capitalize on cross-segment opportunities and maintain resilience against cyclical shipping rate fluctuations.

Revenue Profitability And Efficiency

The company reported robust financial performance with CNY 25.8 billion in revenue and net income of CNY 5.1 billion, reflecting a healthy net margin of approximately 19.8%. Strong operating cash flow of CNY 8.5 billion indicates efficient conversion of earnings into cash, supporting ongoing operational requirements and strategic investments in fleet modernization and expansion.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.63 demonstrates solid earnings generation capacity relative to the share base. The significant capital expenditures of CNY 7.6 billion reflect substantial investment in fleet maintenance and growth, indicating management's focus on maintaining competitive vessel quality and capacity in the capital-intensive shipping industry.

Balance Sheet And Financial Health

The balance sheet shows CNY 4.6 billion in cash against total debt of CNY 20.8 billion, indicating moderate leverage typical for asset-heavy shipping companies. The company maintains sufficient liquidity for operations while managing debt obligations associated with vessel acquisitions and fleet modernization programs.

Growth Trends And Dividend Policy

The dividend payment of CNY 0.256 per share represents a payout ratio of approximately 41%, balancing shareholder returns with reinvestment needs. Growth prospects are tied to global energy trade patterns, China's energy import requirements, and the company's ability to capitalize on shipping market cycles through its diversified vessel portfolio.

Valuation And Market Expectations

With a market capitalization of CNY 72.4 billion, the company trades at approximately 14 times earnings, reflecting market expectations for stable performance in the energy transportation sector. The low beta of 0.185 suggests relative insulation from broader market volatility, typical for shipping companies with contracted revenue streams.

Strategic Advantages And Outlook

The company's strategic advantages include its affiliation with China Merchants Group, diversified fleet composition, and exposure to China's essential energy import infrastructure. Outlook remains positive given sustained energy demand growth in China, though subject to global shipping rate fluctuations and fuel cost dynamics that impact industry-wide profitability.

Sources

Company annual reportsStock exchange 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