Beibu Gulf Port Co., Ltd.

000582.SZ

000582.SZBeibu Gulf Port Co., Ltd.

Shenzhen

6.88

CNY

-0.01

(-0.15%)

0.58EPS

11.86P/E

15.67BMarket Cap

Upgrade to Unlock Non-US CompaniesTo view real-time data and analysis of companies outside of the United States, upgrade your account to our premium subscription.

Upgrade

Beibu Gulf Port Co., Ltd.

000582.SZ

(Shenzhen)

Recent

price

6.88

P/E

ratio

11.86

div

yld

2.91%

ROIC.AI

Legends:

Stock price

Beta (1.0 Market)

% total return 09/17

Stock

S&P500

-13.68

26.92

-16.50

27.56

-24.31

87.11

2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	TTM
1.07	1.15	2.19	5.51	3.89	3.45	3.96	2.63	2.41	2.68	2.98	2.92	3.29	3.65	3.74	3.93	3.93	Revenue per Share
0.1	0.24	0.22	0.21	0.51	0.54	0.55	0.34	0.36	0.43	0.45	0.6	0.66	0.63	0.6	0.64	0.65	Basic EPS, GAAP
0.12	0.19	0.14	-0.1	0.58	0.51	0.76	-0.37	0.36	0.67	1.01	0.28	0.38	-1.4	-1.1	-0.49	-1.29	Free Cash Flow per Basic Share
0.11	0.09	0.09	0.1	0.16	0.2	1.03	0.29	0.2	0.28	0.35	0.24	0.37	0.31	0.39	0.36	0.45	Dividend per Share
0.27	0.54	0.77	0.96	2.02	2.52	2.24	2.48	2.62	2.85	3.38	3.39	3.86	4.28	4.54	4.83	5.22	Book Value per Share
1.11	0.9	1.15	1.38	2.04	2.61	2.71	4.67	4.74	4.34	5.76	4.83	6.4	6.68	7.68	7.36	9.56	Tangible Book Value per Share
184	187	185	185	1,083	1,078	1,082	1,160	1,241	1,384	1,417	1,640	1,630	1,620	1,706	1,769	1,770	Basic Weighted Avg Shares
198	216	405	1,019	4,208	3,722	4,286	3,055	2,995	3,711	4,223	4,792	5,363	5,908	6,379	6,950	6,963	Sales/Revenue/Turnover
16.58	15.59	14.02	6.52	19.94	23.75	21.69	23.26	25.3	28.02	28.44	30.37	30.14	27.04	27.12	26.61	23.9	Operating Margin (%)
24	26	28	30	263	321	395	436	473	584	661	698	767	793	998	1,205	- -	Depreciation Expense
18	45	40	39	550	580	600	394	452	595	638	984	1,076	1,020	1,020	1,127	1,152	Net Income, GAAP
0.3	0.14	10.08	21.65	14.72	14.19	14.01	14.3	14.34	15.44	18.11	14.01	13.53	18.34	18.76	17.5	16.77	Effective Tax Rate (%)
9.32	20.66	9.85	3.85	13.06	15.6	14	12.91	15.09	16.03	15.1	20.54	20.06	17.27	15.99	16.21	16.54	Profit Margin (%)
-167	-18	-161	-225	-586	-642	-1,598	-342	-384	-1,184	-245	-1,634	-884	-782	-2,709	-3,085	-264	Working Capital
43	194	40	18	2,851	2,431	2,413	2,594	2,334	3,872	2,715	2,932	3,469	6,851	6,833	8,982	7,968	LT Debt
243	296	335	375	3,267	3,856	4,365	6,956	7,389	8,398	10,571	10,716	12,729	13,293	15,837	15,809	19,642	Total Equity
6.2	6.16	8.63	7.93	19.21	11.08	10.53	6.37	5.93	7.17	6.84	8.04	8.15	6.32	5.84	5.72	4.9	Return on Invested Capital (%)
11.05	16.28	13.25	11.22	18.19	13.04	12.64	8.53	7.39	7.73	7.52	9.68	9.26	6.74	6.05	6.11	6.14	Return on Capital (%)
45.92	59.21	32.89	24.67	46.41	23.65	23.36	14.9	14.75	16.55	14.61	19	18.14	15.44	13.9	13.83	13.31	Return on Common Equity (%)

Capital Structure

•

in mil. unless spec.

Working Capital

•

in mil. unless spec.

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)	10 years	5 years	1 year
Sales/Revenue/Turnover	7.47%	10.49%	8.95%
Net Income, GAAP	9.15%	13.79%	10.47%
Free Cash Flow	-71.85%	-114.15%	-53.71%
Total Cash Common Dividend	45.3%	8.56%	-4.01%
Total Equity	16.18%	8.71%	-0.18%

Growth Rates

•

in mil. unless spec.

Quarterly Revenue

•

in mil. unless spec.

Quarterly Earnings Per Share

•

in mil. unless spec.

Quarterly Dividends Per Share

•

in mil. unless spec.

Business: Beibu Gulf Port Co., Ltd. engages in the operation and management of Guangxi Beibu Gulf Port in China. It offers containers and bulk cargo loading and unloading services for various categories of goods, such as metal ore, coal, grain, non-metallic ore, sulfur, fertilizer, steel, wood, energy and chemical products, etc.; supply chain management and port tugboat services; ship leasing, maintenance, and management services; and crew, water transportation, and other waterway transportation assistance services. It is also involved in the ship and container tally; container loading and unpacking tally; cargo and ship water gauge measurement; supervision of loading and unloading; cargo and box damage inspection and identification; sampling, sample preparation, inspection, and loading supervision of solid bulk cargoes; issuances of tally documents and tally reports; and tally information consultation and other related activities. The company was formerly known as Beibuwan port Co., ltd. Beibu Gulf Port Co., Ltd. was founded in 1989 and is based in Nanning, China.

2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	TTM
1.07	1.15	2.19	5.51	3.89	3.45	3.96	2.63	2.41	2.68	2.98	2.92	3.29	3.65	3.74	3.93	3.93	Revenue per Share
0.1	0.24	0.22	0.21	0.51	0.54	0.55	0.34	0.36	0.43	0.45	0.6	0.66	0.63	0.6	0.64	0.65	Basic EPS, GAAP
0.12	0.19	0.14	-0.1	0.58	0.51	0.76	-0.37	0.36	0.67	1.01	0.28	0.38	-1.4	-1.1	-0.49	-1.29	Free Cash Flow per Basic Share
0.11	0.09	0.09	0.1	0.16	0.2	1.03	0.29	0.2	0.28	0.35	0.24	0.37	0.31	0.39	0.36	0.45	Dividend per Share
0.27	0.54	0.77	0.96	2.02	2.52	2.24	2.48	2.62	2.85	3.38	3.39	3.86	4.28	4.54	4.83	5.22	Book Value per Share
1.11	0.9	1.15	1.38	2.04	2.61	2.71	4.67	4.74	4.34	5.76	4.83	6.4	6.68	7.68	7.36	9.56	Tangible Book Value per Share
184	187	185	185	1,083	1,078	1,082	1,160	1,241	1,384	1,417	1,640	1,630	1,620	1,706	1,769	1,770	Basic Weighted Avg Shares
198	216	405	1,019	4,208	3,722	4,286	3,055	2,995	3,711	4,223	4,792	5,363	5,908	6,379	6,950	6,963	Sales/Revenue/Turnover
16.58	15.59	14.02	6.52	19.94	23.75	21.69	23.26	25.3	28.02	28.44	30.37	30.14	27.04	27.12	26.61	23.9	Operating Margin (%)
24	26	28	30	263	321	395	436	473	584	661	698	767	793	998	1,205	- -	Depreciation Expense
18	45	40	39	550	580	600	394	452	595	638	984	1,076	1,020	1,020	1,127	1,152	Net Income, GAAP
0.3	0.14	10.08	21.65	14.72	14.19	14.01	14.3	14.34	15.44	18.11	14.01	13.53	18.34	18.76	17.5	16.77	Effective Tax Rate (%)
9.32	20.66	9.85	3.85	13.06	15.6	14	12.91	15.09	16.03	15.1	20.54	20.06	17.27	15.99	16.21	16.54	Profit Margin (%)
-167	-18	-161	-225	-586	-642	-1,598	-342	-384	-1,184	-245	-1,634	-884	-782	-2,709	-3,085	-264	Working Capital
43	194	40	18	2,851	2,431	2,413	2,594	2,334	3,872	2,715	2,932	3,469	6,851	6,833	8,982	7,968	LT Debt
243	296	335	375	3,267	3,856	4,365	6,956	7,389	8,398	10,571	10,716	12,729	13,293	15,837	15,809	19,642	Total Equity
6.2	6.16	8.63	7.93	19.21	11.08	10.53	6.37	5.93	7.17	6.84	8.04	8.15	6.32	5.84	5.72	4.9	Return on Invested Capital (%)
11.05	16.28	13.25	11.22	18.19	13.04	12.64	8.53	7.39	7.73	7.52	9.68	9.26	6.74	6.05	6.11	6.14	Return on Capital (%)
45.92	59.21	32.89	24.67	46.41	23.65	23.36	14.9	14.75	16.55	14.61	19	18.14	15.44	13.9	13.83	13.31	Return on Common Equity (%)

	Dec'23	Mar'24	Jun'24
Total Current Assets	3,523	3,891	5,857
Accounts Receivable, Net	516	805	793
Cash, Cash Equivalents & STI	2,135	2,380	4,258
Inventories	42	43	38
Total Current Liabilities	6,608	6,400	6,121
Payables & Accruals	- -	- -	- -
ST Debt	3,222	3,254	2,840
Deferred Revenue	- -	- -	- -

Year	Q1	Q2	Q3	Q4	FY
2022	1,392	1,626	1,537	1,824	6,379
2023	1,514	1,662	1,720	2,054	6,950
2024	1,540	1,649	- -	- -	- -

	Dec'23	Mar'24	Jun'24
ST Debt	3,222	3,254	2,840
LT Borrowings	8,801	8,903	7,832
LT Finance Leases	180	146	136
Preferred Equity and Hybrid Capital	- -	- -	- -
Shares Outstanding	1,772	1,772	2,278
Market Capitalization	12,900	13,684	13,170

Year	Q1	Q2	Q3	Q4	FY
2022	0.03	- -	- -	- -	0.39
2023	0.05	- -	- -	- -	0.36
2024	0.06	- -	- -	- -	- -

Beibu Gulf Port Co., Ltd.

Growth Rates

(avg. rate of change)

Growth Rates

(avg. rate of change)

Working Capital

Quarterly Revenue

Year

Capital Structure

Quarterly Dividends Per Share

Year

Quarterly Earnings Per Share

Year