Stock 144 CHINA MERCHANTS PORT HOLDINGS COMPANY LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials China Merchants Port Holdings Company Limited

Equities

144

HK0144000764

Marine Port Services

Market Closed - Hong Kong S.E.
Other stock markets
 09:08:42 28/06/2024 BST 		5-day change 1st Jan Change
11.62 HKD +2.65% Intraday chart for China Merchants Port Holdings Company Limited -3.49% +9.21%
06-20 China Merchants Port Holdings Company Limited Approves Final Dividend for the Year Ended 31 December 2023 CI
06-04 China Merchants Port Holdings Proposes Auditor MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 45,457 34,744 53,756 45,799 44,667 48,781 - -
Enterprise Value (EV) 1 76,168 63,527 81,484 71,649 68,644 73,349 72,776 71,955
P/E ratio 5.32 x 6.49 x 6.46 x 5.68 x 6.94 x 7.34 x 7.01 x 6.56 x
Yield 6.07% 7.27% 6.62% 7.17% 6.58% 6.13% 6.51% 7.02%
Capitalization / Revenue 5.11 x 3.88 x 4.54 x 3.65 x 3.89 x 4.04 x 3.87 x 3.74 x
EV / Revenue 8.56 x 7.1 x 6.88 x 5.71 x 5.98 x 6.08 x 5.78 x 5.51 x
EV / EBITDA 17.8 x 14.4 x 11.5 x 12.4 x 10.6 x 11.3 x 10.8 x 10.3 x
EV / FCF 22.3 x 15.8 x 11.7 x 9.86 x - 14.2 x 13.9 x 13.2 x
FCF Yield 4.49% 6.35% 8.53% 10.1% - 7.04% 7.19% 7.6%
Price to Book 0.56 x 0.36 x 0.51 x 0.44 x 0.43 x 0.46 x 0.44 x 0.43 x
Nbr of stocks (in thousands) 3,448,948 3,661,088 3,785,620 4,003,383 4,198,009 4,198,009 - -
Reference price 2 13.18 9.490 14.20 11.44 10.64 11.62 11.62 11.62
Announcement Date 30/03/20 30/03/21 30/03/22 31/03/23 28/03/24 - - -
1HKD in Million2HKD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 8,898 8,945 11,850 12,545 11,482 12,064 12,601 13,052
EBITDA 1 4,291 4,406 7,073 5,790 6,452 6,494 6,746 6,991
EBIT 1 9,243 4,225 4,787 3,417 4,243 4,248 4,510 4,728
Operating Margin 103.88% 47.23% 40.4% 27.24% 36.95% 35.21% 35.79% 36.22%
Earnings before Tax (EBT) 1 11,756 7,158 10,626 10,075 8,559 8,844 9,279 9,783
Net income 1 8,362 5,151 8,144 7,781 6,233 6,780 7,111 7,518
Net margin 93.98% 57.59% 68.73% 62.02% 54.28% 56.2% 56.43% 57.6%
EPS 2 2.478 1.462 2.199 2.015 1.532 1.583 1.658 1.773
Free Cash Flow 1 3,421 4,033 6,951 7,267 - 5,166 5,230 5,465
FCF margin 38.45% 45.09% 58.66% 57.93% - 42.82% 41.51% 41.87%
FCF Conversion (EBITDA) 79.73% 91.53% 98.28% 125.51% - 79.55% 77.54% 78.18%
FCF Conversion (Net income) 40.91% 78.3% 85.35% 93.39% - 76.19% 73.55% 72.69%
Dividend per Share 2 0.8000 0.6900 0.9400 0.8200 0.7000 0.7126 0.7563 0.8154
Announcement Date 30/03/20 30/03/21 30/03/22 31/03/23 28/03/24 - - -
1HKD in Million2HKD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S2 2020 S1 2020 S2 2021 S1 2021 S2 2022 S1 2022 S2 2023 Q1 2023 S1 2023 S2 2024 S1 2024 S2
Net sales 1 4,434 4,077 4,868 5,663 6,187 6,508 6,037 3,694 5,805 5,677 6,260 5,807
EBITDA - - - - - - - - - - - -
EBIT - - - - - - - - - - - -
Operating Margin - - - - - - - - - - - -
Earnings before Tax (EBT) - - - - - - - - - - - -
Net income 1 - 1,546 - - 3,433 4,825 - 850 - - - -
Net margin - 37.92% - - 55.49% 74.14% - 23.01% - - - -
EPS 0.5177 0.4483 1.014 1.287 - 1.275 - - - - - -
Dividend per Share - - - - - - - - - - - -
Announcement Date 30/03/20 28/08/20 30/03/21 30/08/21 30/03/22 30/08/22 31/03/23 28/04/23 18/09/23 28/03/24 - -
1HKD in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 30,711 28,783 27,728 25,850 23,977 24,568 23,995 23,174
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 7.157 x 6.533 x 3.92 x 4.465 x 3.716 x 3.783 x 3.557 x 3.315 x
Free Cash Flow 1 3,421 4,033 6,951 7,267 - 5,166 5,231 5,465
ROE (net income / shareholders' equity) 10.8% 4.78% 8.2% 7.49% 6.03% 6.18% 6.31% 6.5%
ROA (Net income/ Total Assets) 5.78% 2.61% 4.67% 4.44% 3.62% 3.73% 3.91% 4.04%
Assets 1 144,671 197,682 174,379 175,422 172,235 181,566 182,008 186,257
Book Value Per Share 2 23.60 26.70 27.60 25.80 24.60 25.30 26.30 27.30
Cash Flow per Share 2 1.870 1.650 2.370 2.270 - 1.580 1.610 1.710
Capex 1 2,889 1,789 1,834 1,514 1,873 2,712 2,795 2,803
Capex / Sales 32.47% 20% 15.48% 12.07% 16.31% 22.48% 22.18% 21.48%
Announcement Date 30/03/20 30/03/21 30/03/22 31/03/23 28/03/24 - - -
1HKD in Million2HKD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for China Merchants Port Holdings Company Limited

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
9
Last Close Price
11.62 HKD
Average target price
13.11 HKD
Spread / Average Target
+12.82%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Marine Port Services

1st Jan change Capi.
CHINA MERCHANTS PORT HOLDINGS COMPANY LIMITED Stock China Merchants Port Holdings Company Limited
+9.21% 6.25B
ADANI PORTS & SPECIAL ECONOMIC ZONE LIMITED Stock Adani Ports & Special Economic Zone Limited
+44.30% 38.3B
SHANGHAI INTERNATIONAL PORT (GROUP) CO., LTD. Stock Shanghai International Port (Group) Co., Ltd.
+17.96% 18.52B
DP WORLD PLC Stock DP World PLC
0.00% 13.47B
MISC Stock MISC
+16.87% 8.06B
JSW INFRASTRUCTURE LIMITED Stock JSW Infrastructure Limited
+57.66% 8.05B
QINGDAO PORT INTERNATIONAL CO., LTD. Stock Qingdao Port International Co., Ltd.
+40.90% 7.93B
ABU DHABI PORTS COMPANY Stock Abu Dhabi Ports Company
-20.06% 7.06B
QUBE HOLDINGS LIMITED Stock Qube Holdings Limited
+12.65% 4.3B
GUANGZHOU PORT COMPANY LIMITED Stock Guangzhou Port Company Limited
-2.56% 3.17B
Other Marine Port Services
  1. Stock Market
  2. Equities
  3. 144 Stock
  4. Financials China Merchants Port Holdings Company Limited