UOB Kay Hian
Monday, 26 May 2025
Yangzijiang Shipbuilding: Big Backlog, New Orders Needed
Company Overview
Yangzijiang Shipbuilding (Holdings) (YZJSGD SP), established in 1956 and based in Jiangsu, China, stands as the country’s largest private shipyard [[1]]. It constructs a diverse array of vessels, including containerships, bulk carriers, and LNG carriers, serving clients across North America, Europe, and Asia [[1]].
- GICS Sector: Industrials [[1]]
- Bloomberg Ticker: YZJSGD SP [[1]]
- Shares Issued (m): 3,935.6 [[1]]
- Market Cap (S\$m): 8,107.3 [[1]]
- Market Cap (US\$m): 6,301.8 [[1]]
- 3-Mth Avg Daily Turnover (US\$m): 55.3 [[1]]
- 52-Week High/Low: S\$3.32/S\$1.75 [[1]]
Stock Performance
Here’s a snapshot of Yangzijiang Shipbuilding’s price performance [[1]]:
- 1 Month: (6.8%) [[1]]
- 3 Months: (37.6%) [[1]]
- 6 Months: (22.3%) [[1]]
- 1 Year: 17.7% [[1]]
- Year-to-Date (YTD): (31.1%) [[1]]
Major Shareholders
Key stakeholders in the company include [[1]]:
- Yangzi International: 21.59% [[1]]
- Lido Point Investment: 9.98% [[1]]
- T. Rowe Price: 8.3% [[1]]
Financial Data
- FY25 NAV/Share (Rmb): 8.85 [[1]]
- FY25 Net Cash/Share (Rmb): 4.81 [[1]]
Investment Thesis
Despite weak order wins in 1Q25, Yangzijiang Shipbuilding’s substantial US\$23.2 billion orderbook offers revenue visibility through 2028, supported by robust margins and consistent delivery progress [[1]]. Expansion plans, including investments in yards and LNG, remain on track [[1]]. While share price volatility is expected, the company’s execution capabilities and earnings resilience underpin the maintained BUY rating [[1]]. The target price has been adjusted to S\$3.29 from S\$3.50 [[1]].
Recent Developments
- New Order Wins Needed: YZJ’s business update indicated new orders of only US\$0.29 billion in 1Q25, representing 5.0% of its 2025 target [[2]]. Clients are adopting a cautious stance due to global tariff uncertainties [[2]]. Importantly, no order cancellations or delivery delays have been requested [[2]].
- Management’s Bearish Tone: The CFO’s cautious outlook during the analyst briefing, suggesting that new order wins may not significantly increase from 1Q25 levels, contributed to a 5.0% share price decline on Fri, 23 May [[2]].
- Focus on Earnings and Deliveries: With the yard full until the end of 2027, investors should prioritize earnings and ship deliveries [[2]]. Despite disruptions in new orders due to economic uncertainty from US tariffs, YZJ has medium to long-term revenue visibility until 2028, backed by a US\$23.2 billion orderbook with deliveries extending into 2030 [[2]]. Limited slots are available for small to medium-sized vessels in 2028 and for large vessels in 2029 [[2]].
- Solid Shipbuilding Margins: Following strong 2024 results driven by a substantial 2H24 shipbuilding margin (+3.8ppt sequentially to 29.7% vs. 2024 margin of 27.9%), YZJ reports that margins remain firm to date [[3]]. Steel costs for 2025 are secured, and the Rmb exchange rate is favorable for a strong 1H25 result [[3]].
Key Financials
The following table presents a summary of key financial data [[4]]:
Year to 31 Dec (Rmbm) |
2023 |
2024 |
2025F |
2026F |
2027F |
Net Turnover |
24,112 |
29,309 |
37,510 |
41,688 |
48,356 |
EBITDA |
5,274 |
7,612 |
9,164 |
10,043 |
10,523 |
Operating Profit |
4,779 |
7,117 |
8,668 |
9,548 |
10,028 |
Net Profit (rep./act.) |
4,102 |
6,430 |
7,819 |
8,290 |
8,683 |
Net Profit (adj.) |
4,102 |
6,430 |
7,819 |
8,290 |
8,683 |
EPS (Fen) |
104.7 |
164.1 |
199.5 |
211.5 |
221.6 |
PE (x) |
11.0 |
7.0 |
5.8 |
5.4 |
5.2 |
P/B (x) |
2.2 |
1.7 |
1.3 |
1.1 |
0.9 |
EV/EBITDA (x) |
5.0 |
3.5 |
2.9 |
2.6 |
2.5 |
Dividend Yield (%) |
2.3 |
4.2 |
5.1 |
5.4 |
5.7 |
Net Margin (%) |
17.0 |
21.9 |
20.8 |
19.9 |
18.0 |
Net Debt/(Cash) to Equity (%) |
(52.4) |
(53.3) |
(54.4) |
(56.0) |
(56.2) |
Interest Cover (x) |
54.9 |
64.7 |
351.0 |
710.8 |
4,889.4 |
ROE (%) |
21.3 |
26.5 |
24.9 |
21.2 |
18.2 |
Consensus Net Profit |
– |
– |
7,405 |
8,134 |
8,927 |
UOBKH/Consensus (x) |
– |
– |
1.06 |
1.02 |
0.97 |
Stock Impact Analysis
- Operationally Solid: YZJ is ahead of schedule for 2025, having completed 21 out of 56 scheduled vessel deliveries, representing a 38% completion rate [[5]].
- Growth Intact: YZJ has three growth initiatives planned over the next 12-24 months [[5]]:
- Rmb3b capex for a second capacity expansion under Project Hongyuan, increasing shipyard area by 17% by end-26 [[5]].
- Rmb2b capex for an LNG terminal business to diversify revenue streams, expected to be operational by 1H27 [[5]].
- Yangzi Runze, a manufacturing base adjacent to the YAMIC joint venture, focusing on clean energy vessels [[5]].
Earnings Estimates
- No changes to earnings estimates [[5]].
Valuation and Recommendation
- Maintain BUY: The target price is slightly reduced to S\$3.29 (previously S\$3.50) based on a lower PE multiple of 9.1x (vs. 9.6x previously) due to recent market volatility [[5]]. This target multiple is one standard deviation above the company’s 10-year average of 6.6x, justified by earnings visibility into 2028 and a strong track record [[5]]. A 10-year average PE of 6.6x results in a fair value of S\$2.39 [[6]].
- Impact of No New Order Wins: Failure to secure new orders in 2025 and 2026 could negatively affect 2028 earnings [[6]]. However, long-term earnings visibility into 2028 suggests patient investors will be rewarded [[6]]. YZJ is considered inexpensive, trading at 2025F PE and EV/EBITDA of 5.8x and 2.9x, respectively, while delivering nearly 25% ROE and a 5.1% yield [[6]].
- Orderbook Composition: YZJ’s current orderbook comprises 230 vessels worth US\$23.2 billion as of 22 May 2025, with clean energy vessels accounting for approximately 74% of its orderbook value [[6]].
Potential Catalysts
- Consistent implementation of the share buyback program [[6]].
- Resolution of the US Trade Representative’s proposal to impose fees on Chinese-built vessels [[6]].
- New order wins for higher-margin vessels, such as dual-fuel containerships and oil/LPG tankers [[7]].
- Safe and efficient execution of the orderbook and maintenance of high shipbuilding margins above 20% [[7]].
Financial Charts
PE Chart
5-year mean: 5.2x [[7]]
10-year mean: 6.6x [[7]]
PB Chart
5-year mean = 1.1x [[7]]
Revenue Per Vessel vs Shipbuilding Margin
Source: YZJ [[8]]
Shipbuilding Order Win by Year and Type
Source: YZJ [[8]]
Detailed Financial Projections
The following tables provide comprehensive financial projections [[9]]:
Profit & Loss
Year to 31 Dec (Rmbm) |
2024 |
2025F |
2026F |
2027F |
Net Turnover |
29,309 |
37,510 |
41,688 |
48,356 |
EBITDA |
7,612 |
9,164 |
10,043 |
10,523 |
Deprec. & amort. |
495 |
495 |
495 |
495 |
EBIT |
7,117 |
8,668 |
9,548 |
10,028 |
Total other non-operating income |
536 |
677 |
677 |
679 |
Associate contributions |
540 |
500 |
200 |
200 |
Net interest income/(expense) |
(118) |
(26) |
(14) |
(2) |
Pre-tax profit |
8,076 |
9,819 |
10,411 |
10,905 |
Tax |
(1,696) |
(2,062) |
(2,186) |
(2,290) |
Minorities |
50 |
61 |
65 |
68 |
Net profit |
6,430 |
7,819 |
8,290 |
8,683 |
Net profit (adj.) |
6,430 |
7,819 |
8,290 |
8,683 |
Balance Sheet
Year to 31 Dec (Rmbm) |
2024 |
2025F |
2026F |
2027F |
Fixed assets |
7,518 |
7,817 |
8,116 |
8,906 |
Other LT assets |
4,931 |
5,427 |
5,622 |
5,622 |
Cash/ST investment |
20,146 |
24,581 |
29,648 |
34,689 |
Other current assets |
15,250 |
18,856 |
21,858 |
25,841 |
Total assets |
47,845 |
56,681 |
65,244 |
75,058 |
ST debt |
3,965 |
3,965 |
3,965 |
3,965 |
Other current liabilities |
14,166 |
15,440 |
16,055 |
17,037 |
LT debt |
1,500 |
1,500 |
1,500 |
1,501 |
Other LT liabilities |
515 |
515 |
515 |
515 |
Shareholders’ equity |
27,546 |
35,169 |
43,182 |
52,013 |
Minority interest |
152 |
91 |
26 |
26 |
Total liabilities & equity |
47,845 |
56,681 |
65,244 |
75,058 |
Cash Flow
Year to 31 Dec (Rmbm) |
2024 |
2025F |
2026F |
2027F |
Operating |
5,245 |
6,619 |
7,672 |
7,855 |
Pre-tax profit |
6,380 |
7,756 |
8,224 |
8,613 |
Tax |
0 |
0 |
0 |
0 |
Deprec. & amort. |
495 |
495 |
495 |
495 |
Associates |
(540) |
(500) |
(200) |
(200) |
Working capital changes |
(590) |
(634) |
(348) |
(556) |
Non-cash items |
0 |
0 |
0 |
0 |
Other operating cashflows |
(500) |
(499) |
(499) |
(498) |
Investing |
(790) |
(790) |
(790) |
(790) |
Capex (growth) |
(790) |
(790) |
(790) |
(790) |
Investments |
0 |
0 |
0 |
0 |
Proceeds from sale of assets |
0 |
0 |
0 |
0 |
Others |
0 |
0 |
0 |
0 |
Financing |
(869) |
(1,394) |
(1,815) |
(2,024) |
Dividend payments |
(1,369) |
(1,896) |
(2,317) |
(2,528) |
Proceeds from borrowings |
2,000 |
2,001 |
2,001 |
2,002 |
Loan repayment |
(1,500) |
(1,499) |
(1,499) |
(1,498) |
Others/interest paid |
0 |
0 |
0 |
0 |
Net cash inflow (outflow) |
3,585 |
4,435 |
5,067 |
5,041 |
Beginning cash & cash equivalent |
16,561 |
20,146 |
24,581 |
29,648 |
Changes due to forex impact |
0 |
0 |
0 |
0 |
Ending cash & cash equivalent |
20,146 |
24,581 |
29,648 |
34,689 |
Key Metrics
Year to 31 Dec (%) |
2024 |
2025F |
2026F |
2027F |
Profitability |
|
|
|
|
EBITDA margin |
26.0 |
24.4 |
24.1 |
21.8 |
Pre-tax margin |
27.6 |
26.2 |
25.0 |
22.6 |
Net margin |
21.9 |
20.8 |
19.9 |
18.0 |
ROA |
14.5 |
15.0 |
13.6 |
12.4 |
ROE |
26.5 |
24.9 |
21.2 |
18.2 |
Growth |
|
|
|
|
Turnover |
21.6 |
28.0 |
11.1 |
16.0 |
EBITDA |
44.3 |
20.4 |
9.6 |
4.8 |
Pre-tax profit |
57.4 |
21.6 |
6.0 |
4.7 |
Net profit |
56.8 |
21.6 |
6.0 |
4.7 |
Net profit (adj.) |
56.8 |
21.6 |
6.0 |
4.7 |
EPS |
56.8 |
21.6 |
6.0 |
4.7 |
Leverage |
|
|
|
|
Debt to total capital |
16.5 |
13.4 |
11.2 |
9.5 |
Debt to equity |
19.8 |
15.5 |
12.7 |
10.5 |
Net debt/(cash) to equity |
(53.3) |
(54.4) |
(56.0) |
(56.2) |
Interest cover (x) |
64.7 |
351.0 |
710.8 |
4,889.4 |