investorscraft@gmail.com

Intrinsic ValueFujian Highton Development (603162.SS)

Previous Close$15.36
Intrinsic Value
Upside potential
Previous Close
$15.36

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

Fujian Highton Development operates as a specialized dry bulk shipping company within the global maritime transport sector, generating revenue through voyage charters, time charters, and comprehensive cargo transportation services. Its core business involves the movement of essential industrial and agricultural commodities, including coal, iron ore, grain, and fertilizers, utilizing a mixed fleet of owned and long-term leased vessels. This positions the firm as a vital logistics link in international supply chains, particularly for China's resource import needs. The company's strategic focus on coastal and international routes provides diversification, while its asset-light approach through vessel leasing offers operational flexibility to adapt to fluctuating freight rates and market demand cycles inherent to the highly cyclical shipping industry.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 3.66 billion for the period, demonstrating strong top-line performance. Profitability was solid with net income reaching CNY 549 million, translating to a healthy net margin. Operating cash flow was notably strong at CNY 1.02 billion, significantly exceeding net income and indicating high-quality, cash-generative earnings from its core shipping operations.

Earnings Power And Capital Efficiency

The firm exhibits substantial earnings power, as evidenced by its diluted EPS of CNY 0.59. Capital expenditures were significantly negative at CNY -1.98 billion, which may indicate substantial asset disposals or lease returns rather than new investments. This suggests a strategic focus on optimizing its fleet portfolio and potentially improving capital efficiency by managing its asset base.

Balance Sheet And Financial Health

The balance sheet appears conservatively leveraged with total debt of just CNY 211.8 million against cash and equivalents of CNY 550.4 million, resulting in a net cash position. This low leverage provides significant financial flexibility and resilience against industry downturns. The strong liquidity position supports operational needs and potential strategic initiatives.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly approach through a dividend per share of CNY 0.1, representing a payout from its substantial earnings. The capital expenditure pattern suggests a strategic rather than aggressive growth trajectory, potentially focusing on fleet optimization and returning capital to shareholders rather than significant expansion through new vessel acquisitions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.32 billion, the market values the company at a multiple that reflects its cyclical industry positioning. The beta of 0.935 indicates stock performance that closely tracks the broader market, suggesting investor perception of moderate risk relative to the overall market.

Strategic Advantages And Outlook

The company's strategic advantages include its operational flexibility through a mixed fleet model, strong financial position with minimal debt, and focus on essential bulk commodities. The outlook remains tied to global trade flows and dry bulk shipping rates, though its conservative balance sheet provides a buffer against market volatility and positions it well for sustainable operations.

Sources

Company description and financial data provided

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