Wednesday, May 28th, 2025

Yangzijiang Shipbuilding (YZJSGD SP): BUY Rating Maintained Despite Order Concerns – UOB Kay Hian Analysis

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

Monde Nissin Stock: Strong APAC Growth Drives 31% Profit Jump; Analysts Maintain BUY Rating

Comprehensive Analysis of Monde Nissin Corp and Peer Companies Comprehensive Analysis of Monde Nissin Corp and Peer Companies Date: November 7, 2024 Broker Name: Maybank Securities Inc. Introduction Monde Nissin Corp. (MONDE PM) has...

Singapore Airlines Faces Moderation in Growth Amid Capacity Increases and Rising Costs

Date: 18 September 2024Broker: OCBC Investment Research Overview Singapore Airlines (SIA), Singapore’s flagship carrier, posted a record performance for the fiscal year ending 31 March 2024 (FY24). The airline benefitted from robust travel demand...

First Resources (FR SP) – Long term positive despite some short term EPS dilution

Title: Comprehensive Analysis of First Resources and Other Listed Companies in the Region Maybank Research Pte Ltd March 19, 2025 First Resources: Long-term Positive Despite Short-term EPS Dilution Scarcity of Land Justifies the Purchase...