investorscraft@gmail.com

Intrinsic ValueCOSCO SHIPPING Holdings Co., Ltd. (601919.SS)

Previous Close$14.39
Intrinsic Value
Upside potential
Previous Close
$14.39

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

COSCO SHIPPING Holdings is a global leader in the container shipping and terminal operations industry, operating as a core subsidiary of the state-owned China COSCO Shipping Corporation. Its primary revenue model is derived from container freight services, utilizing a vast fleet and global network to transport goods across major trade lanes, complemented by income from port terminal operations and related logistics services. The company holds a dominant position as one of the world's largest container liner companies by fleet capacity, providing comprehensive supply chain solutions. Its integrated service portfolio includes vessel chartering, marine management, and freight forwarding, securing a critical role in global trade logistics. This scale and vertical integration, particularly with its extensive terminal assets, provide significant operational synergies and a formidable competitive moat in the capital-intensive shipping sector, reinforcing its status as a key player in international maritime commerce.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 233.9 billion for the period, demonstrating its massive operational scale. Profitability was strong with a net income of CNY 49.1 billion, indicating effective cost management despite the cyclical nature of freight rates. The generation of CNY 69.3 billion in operating cash flow underscores highly efficient cash conversion from its core shipping activities.

Earnings Power And Capital Efficiency

Diluted earnings per share of CNY 3.08 reflects substantial earnings power. The significant positive operating cash flow, which comfortably exceeded capital expenditures of CNY 26.0 billion, highlights excellent capital efficiency and the ability to self-fund growth initiatives and strategic investments while maintaining a strong liquidity position.

Balance Sheet And Financial Health

The balance sheet exhibits exceptional strength, characterized by a substantial cash and equivalents position of CNY 184.2 billion. This provides a formidable liquidity buffer against industry volatility. Total debt of CNY 76.2 billion is very manageable relative to its massive cash holdings, indicating a low net debt position and very low financial risk.

Growth Trends And Dividend Policy

Recent performance reflects the normalization from historically high freight rates. The company maintains a shareholder-friendly capital allocation policy, evidenced by a dividend per share of CNY 1.55. This commitment to returning capital, supported by a strong balance sheet, provides a degree of stability for investors amid cyclical growth trends.

Valuation And Market Expectations

With a market capitalization of approximately CNY 224.8 billion, the market valuation appears to factor in the cyclical downturn from peak earnings. A beta of 1.17 confirms the stock's higher volatility, which is typical for the shipping sector and reflects market expectations of sensitivity to global economic cycles and trade flows.

Strategic Advantages And Outlook

The company's strategic advantages include its immense scale, integrated global network, and ownership of terminal assets, which provide cost and operational synergies. The outlook remains tied to global trade volumes and freight rate patterns, but its financial fortitude positions it to navigate cycles effectively and capitalize on long-term secular trade growth.

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