investorscraft@gmail.com

Intrinsic ValueChina Shipbuilding Industry Company Limited (601989.SS)

Previous Close$5.10
Intrinsic Value
Upside potential
Previous Close
$5.10

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 Shipbuilding Industry Company Limited operates as a comprehensive marine industrial conglomerate, serving both defense and commercial maritime sectors. The company's core revenue model integrates shipbuilding, marine equipment manufacturing, ship repair services, and advanced marine technology development. Its diversified portfolio spans naval defense assets including aircraft carriers, submarines, and surface combat ships, alongside civilian vessels such as bulk carriers, container ships, and oil tankers. The company maintains strategic positioning within China's state-owned industrial complex, leveraging integrated capabilities across the maritime value chain from research and development to manufacturing and maintenance services. Additionally, it has expanded into renewable energy equipment including wind, solar thermal, and nuclear power systems, demonstrating adaptability to evolving market demands while maintaining its foundational expertise in marine engineering and defense contracting.

Revenue Profitability And Efficiency

The company generated CNY 55.4 billion in revenue with net income of CNY 1.31 billion, reflecting a net margin of approximately 2.4%. Operating cash flow of CNY 9.49 billion significantly exceeded capital expenditures of CNY 5.34 billion, indicating solid cash generation from core operations. The modest profitability suggests competitive pressures in shipbuilding markets while maintaining operational sustainability.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.057 demonstrates modest earnings power relative to the company's scale. The positive operating cash flow coverage of capital investments indicates adequate capital efficiency, though the low EPS suggests significant asset intensity and competitive industry dynamics affecting returns on invested capital.

Balance Sheet And Financial Health

The balance sheet shows robust liquidity with CNY 85.5 billion in cash and equivalents against CNY 18.5 billion in total debt, providing strong financial flexibility. The conservative debt level relative to cash reserves indicates a low-risk financial structure, supported by the company's state-backed ownership and strategic importance in China's marine industry.

Growth Trends And Dividend Policy

The company maintains a dividend payout with CNY 0.018 per share, representing a payout ratio of approximately 32% based on current EPS. Growth appears tempered by industry cyclicality, though diversification into renewable energy equipment may provide additional revenue streams beyond traditional shipbuilding markets.

Valuation And Market Expectations

With a market capitalization of CNY 116.3 billion and beta of 0.47, the market prices the company at approximately 2.1 times revenue and 89 times earnings. The low beta suggests defensive characteristics, likely reflecting its state-owned status and strategic defense contracting operations that provide revenue stability.

Strategic Advantages And Outlook

The company benefits from strategic positioning in China's naval modernization program and commercial shipbuilding sector, supported by state backing and integrated capabilities. Challenges include global shipbuilding competition and cyclical demand, though diversification into renewable energy and continued defense spending provide growth avenues. The outlook remains stable given its strategic importance and financial conservatism.

Sources

Company financial statementsStock exchange disclosuresPublic 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