investorscraft@gmail.com

Intrinsic ValueZhuhai Zhongfu Enterprise Co.,Ltd (000659.SZ)

Previous Close$4.76
Intrinsic Value
Upside potential
Previous Close
$4.76

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

Zhuhai Zhongfu Enterprise Co., Ltd. operates as a specialized manufacturer of PET beverage packaging materials within China's consumer cyclical sector. The company's core revenue model centers on the research, development, and production of essential packaging components, including PET bottles, preforms, labels, outer packaging films, and plastic cans. These products serve a diverse client base across carbonated beverages, hot-filled drinks, drinking water, and beer markets. Additionally, the firm provides original equipment manufacturer (OEM) services for drinking water and beverages, creating an integrated service offering. Operating in the competitive packaging and containers industry, Zhuhai Zhongfu has established a niche by catering to the specific needs of beverage producers requiring reliable, high-volume packaging solutions. Its market position is built on a foundation of manufacturing expertise developed since its 1982 founding, leveraging its Zhuhai headquarters' strategic location. The company's focus on the domestic Chinese market positions it to benefit from regional beverage consumption trends, though it faces pressure from both large integrated packaging groups and smaller specialized producers. Its ability to offer a range of related products and services provides some differentiation in a cost-sensitive industry.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 1.01 billion, indicating its significant scale within its packaging niche. However, profitability was challenged with a net loss of CNY 122.8 million and negative diluted EPS of CNY -0.0955. The company generated positive operating cash flow of CNY 104.9 million, which exceeded its capital expenditures of CNY 76.4 million, suggesting some operational cash generation capability despite the reported net loss position.

Earnings Power And Capital Efficiency

The company's current earnings power appears constrained, as evidenced by the substantial net loss for the period. The positive operating cash flow generation provides some mitigation, indicating that non-cash charges may be impacting the bottom line. Capital efficiency metrics show that operating cash flow covered capital investment requirements, with free cash flow remaining positive. This suggests the business maintains fundamental cash-generating ability despite profitability challenges in its current operational phase.

Balance Sheet And Financial Health

Zhuhai Zhongfu maintains a balance sheet with CNY 46.8 million in cash and equivalents against total debt of CNY 237.1 million, indicating a leveraged position. The debt level represents a significant obligation relative to the company's cash reserves and market capitalization. The liquidity position appears constrained, with cash covering only a portion of outstanding debt obligations, suggesting potential financial flexibility challenges that management must navigate in the current operating environment.

Growth Trends And Dividend Policy

Current financial performance reflects challenging growth conditions, with the company reporting a net loss for the period. The absence of a dividend payment aligns with the company's loss position and likely reflects a priority on preserving capital. Historical trends would be needed to assess whether the current performance represents a cyclical downturn or more structural challenges. The company's focus appears to be on operational stabilization rather than shareholder distributions at this juncture.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.84 billion, the market valuation appears to incorporate expectations beyond current financial metrics, given the company's loss-making position. The beta of 0.717 suggests lower volatility than the broader market, potentially indicating investor perception of stable underlying demand for packaging services despite current profitability challenges. The valuation likely reflects both the company's asset base and potential recovery scenarios rather than current earnings power.

Strategic Advantages And Outlook

The company's strategic advantages include its long-established presence in the PET packaging market and integrated service offering. Its outlook will depend on improving operational efficiency and navigating competitive pressures in the Chinese packaging industry. The ability to return to profitability while managing its debt obligations will be critical for sustainable operations. The company's specialization in beverage packaging provides sector-specific expertise but also creates dependency on beverage industry dynamics.

Sources

Company Financial ReportsShenzhen Stock Exchange

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