investorscraft@gmail.com

Intrinsic ValueRizhao Port Jurong Co., Ltd. (6117.HK)

Previous CloseHK$0.70
Intrinsic Value
Upside potential
Previous Close
HK$0.70

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

Rizhao Port Jurong Co., Ltd. operates as a specialized port service provider in Rizhao, China, focusing on bulk cargo handling. Its core revenue model is derived from stevedoring services, berth leasing, port management, storage, and logistics agency operations. The company primarily handles agricultural commodities, including soybeans, woodchips, dried tapioca, sorghum, maize, and wheat, positioning itself as a critical node in the regional agricultural supply chain. Operating within the industrials sector's marine shipping segment, it serves as a vital logistics hub for import and export activities in Shandong Province. As a subsidiary of Rizhao Port Co., Ltd., it benefits from integrated port infrastructure and established customer relationships, though it operates in a competitive landscape with other regional ports. Its market position is strengthened by its specialization in specific bulk commodities, providing operational expertise and efficient turnaround times that appeal to traders and agricultural producers reliant on consistent and cost-effective port services.

Revenue Profitability And Efficiency

The company reported revenue of HKD 847 million with a net income of HKD 206 million, indicating a healthy net profit margin of approximately 24.3%. This strong profitability is supported by efficient port operations and effective cost management, translating robust revenue into significant bottom-line results.

Earnings Power And Capital Efficiency

Diluted EPS stood at HKD 0.12, reflecting the company's earnings power relative to its equity base. Operating cash flow was strong at HKD 304 million, significantly exceeding net income, indicating high-quality earnings and efficient cash conversion from core operations.

Balance Sheet And Financial Health

The balance sheet shows a conservative financial structure with total debt of HKD 333 million against cash and equivalents of HKD 408 million, resulting in a net cash position. This low leverage and high liquidity provide substantial financial flexibility and resilience against operational or economic downturns.

Growth Trends And Dividend Policy

Capital expenditures of HKD -404 million indicate significant investment in port infrastructure, suggesting a focus on capacity expansion. The company also demonstrates a shareholder-friendly approach with a dividend per share of HKD 0.03254, providing a yield based on its current share price and earnings.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.33 billion, the stock trades at a P/E ratio near 6.4x based on reported earnings. The low beta of 0.29 suggests the market perceives it as a defensive stock with lower volatility relative to the broader market.

Strategic Advantages And Outlook

As a subsidiary of a larger port group, it benefits from synergies and established infrastructure. Its specialization in bulk agricultural commodities provides a defensive niche. The outlook depends on regional trade volumes, commodity flows, and the efficiency of its expanded capacities from recent investments.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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