investorscraft@gmail.com

Intrinsic ValueOcean Line Port Development Limited (8502.HK)

Previous CloseHK$0.29
Intrinsic Value
Upside potential
Previous Close
HK$0.29

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

Ocean Line Port Development Limited operates as a specialized inland terminal operator within China's critical port logistics infrastructure sector. The company generates revenue by providing a comprehensive suite of port services, including cargo uploading and unloading, bulk and container handling, storage, and short-distance land transportation. Its core assets are two strategically located terminals in Chizhou City, Anhui Province, positioning it as a vital regional logistics hub. This niche focus on inland port operations differentiates it from larger coastal port operators, allowing it to serve specific regional supply chain needs. The company's business model is capital-intensive, relying on its terminal infrastructure to facilitate cargo movement for industrial and commercial clients in its operating region. Its market position is that of a small, focused operator serving a localized segment of China's vast and fragmented logistics industry, which is dominated by large state-owned enterprises.

Revenue Profitability And Efficiency

The company reported revenue of HKD 177.0 million for the period. Profitability was strong, with net income reaching HKD 65.6 million, translating to a robust net margin of approximately 37%. This high level of profitability indicates efficient operations and effective cost management within its specialized terminal operations, likely driven by its asset-light service model and strategic focus.

Earnings Power And Capital Efficiency

Operating cash flow generation was healthy at HKD 76.9 million, significantly exceeding net income and demonstrating high earnings quality. Capital expenditures were modest at HKD 5.7 million, indicating the business is not in a heavy investment phase. This results in strong free cash flow conversion, showcasing the asset-light nature of its service-based operations and efficient use of its existing terminal infrastructure.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by a substantial cash position of HKD 225.9 million and minimal total debt of just HKD 1.1 million. This results in a significant net cash position, providing immense financial flexibility and a very low risk profile. The company's financial health is a key strength, with ample liquidity to fund operations and potential opportunities.

Growth Trends And Dividend Policy

Specific historical growth rates are unavailable, but the current financial performance shows a profitable operation. The company maintains a conservative dividend policy, as evidenced by a dividend per share of HKD 0.00 for the period. This suggests a strategy of retaining all earnings to strengthen the balance sheet or for future reinvestment, rather than returning capital to shareholders currently.

Valuation And Market Expectations

With a market capitalization of approximately HKD 240 million, the company trades at a price-to-earnings ratio of roughly 3.7 based on its diluted EPS of HKD 0.082. This low multiple suggests the market may have concerns regarding future growth prospects, the company's small scale, or its niche market positioning, potentially viewing it as a value opportunity rather than a growth story.

Strategic Advantages And Outlook

The company's strategic advantages include its established operational presence in a specific regional market, a highly profitable and cash-generative business model, and an exceptionally strong, debt-free balance sheet. The primary outlook considerations are its ability to grow beyond its current regional focus and its strategy for deploying its large cash reserves, whether for organic expansion, acquisitions, or a future shift in capital return policy.

Sources

Company DescriptionProvided 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