investorscraft@gmail.com

Intrinsic ValueOcean Wilsons Holdings Limited (OCN.L)

Previous Close£1,180.00
Intrinsic Value
Upside potential
Previous Close
£1,180.00

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 Wilsons Holdings Limited operates as a diversified maritime and logistics services provider in Brazil, with a strategic focus on towage, port terminals, ship agency, offshore support, logistics, and shipyard operations. The company’s Maritime Services segment forms the core of its revenue generation, leveraging Brazil’s extensive coastline and growing port infrastructure to serve a broad clientele in shipping and offshore energy. Its Investments segment diversifies exposure through a portfolio of international assets, providing stability against regional volatility. Ocean Wilsons holds a competitive position in Brazil’s maritime sector, benefiting from long-term contracts and entrenched relationships with key industry players. The company’s integrated service offerings and operational scale allow it to capitalize on Brazil’s trade-dependent economy, though it faces competition from global logistics firms and regional players. Its dual-segment structure balances steady cash flows from maritime operations with growth potential from strategic investments.

Revenue Profitability And Efficiency

In its latest fiscal year, Ocean Wilsons reported revenue of £204.6 million, with net income significantly higher at £716.8 million, reflecting strong investment gains or one-time items. Operating cash flow stood at £185.3 million, indicating robust cash generation from core operations. The absence of capital expenditures suggests a focus on maintaining existing assets rather than expansion, which may limit future growth but supports near-term profitability.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 203 pence underscores its earnings power, likely driven by efficient operations and investment income. With no reported debt and £38.8 million in cash, Ocean Wilsons maintains a conservative capital structure, prioritizing financial flexibility. The lack of leverage enhances resilience but may also indicate limited appetite for aggressive growth initiatives.

Balance Sheet And Financial Health

Ocean Wilsons exhibits a strong balance sheet, with no debt and substantial cash reserves. This positions the company to weather economic downturns and pursue opportunistic investments. The absence of leverage reduces financial risk, though it may also reflect a cautious approach to capital allocation. The company’s liquidity is further supported by consistent operating cash flows.

Growth Trends And Dividend Policy

The company’s growth appears tempered, with no recent capital expenditures signaling a focus on stability over expansion. However, its dividend payout of 91.536 pence per share highlights a commitment to shareholder returns, supported by strong cash flows. Investors may view this as a balanced approach, though long-term growth prospects depend on reinvestment or strategic acquisitions.

Valuation And Market Expectations

With a market capitalization of approximately £482.7 million and a beta of 0.767, Ocean Wilsons is perceived as a relatively stable investment with moderate sensitivity to market movements. The valuation reflects its niche position in Brazil’s maritime sector and the steady income from its diversified operations. Market expectations likely center on sustained dividends and prudent capital management.

Strategic Advantages And Outlook

Ocean Wilsons benefits from its entrenched position in Brazil’s maritime services sector and a debt-free balance sheet, providing a solid foundation for navigating economic cycles. The outlook hinges on Brazil’s trade activity and the performance of its investment portfolio. While near-term stability is assured, long-term growth may require strategic reinvestment or expansion into adjacent markets.

Sources

Company filings, London Stock Exchange 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