investorscraft@gmail.com

Intrinsic ValueZhejiang Jingxing Paper Joint Stock Co., Ltd. (002067.SZ)

Previous Close$5.52
Intrinsic Value
Upside potential
Previous Close
$5.52

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

Zhejiang Jingxing Paper Joint Stock Co., Ltd. operates as a specialized paper manufacturer within China's basic materials sector, focusing primarily on industrial packaging solutions. The company generates revenue through the production and sale of a diverse portfolio of paper products, including Kraft liner boards, white top linerboards, and various corrugated base papers essential for the packaging industry. Its core business model integrates manufacturing with direct sales, serving downstream customers who require robust materials for shipping, logistics, and consumer goods packaging. Jingxing Paper has established a distinct market position by catering to domestic industrial demand, leveraging its long-standing presence since its 1984 founding to build reliable supply chains. The company further diversifies its offerings with household paper products under its proprietary Jingxing brand, creating a secondary consumer-facing revenue stream. Operating from its base in Pinghu, the firm competes within a fragmented but essential segment of China's manufacturing economy, where scale, operational efficiency, and consistent quality are critical competitive factors. Its strategic focus on industrial-grade papers positions it as a supplier to the broader packaging and logistics ecosystem, rather than competing directly in crowded consumer paper markets.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 5.48 billion, achieving a net income of CNY 71.3 million. This translates to a relatively narrow net profit margin of approximately 1.3%, indicative of the competitive and potentially margin-constrained nature of the paper manufacturing industry. Operating cash flow was positive at CNY 177.3 million, providing a fundamental cash generation baseline, though capital expenditures of CNY 251.8 million resulted in negative free cash flow for the period, suggesting ongoing investment in production capacity or maintenance.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.06, reflecting its modest bottom-line profitability on a per-share basis. The significant capital expenditure outlay, which exceeded operating cash flow, points to a capital-intensive business model typical for manufacturing. The efficiency of these investments in generating future earnings and cash flow will be a key determinant of long-term shareholder value creation and return on invested capital.

Balance Sheet And Financial Health

Jingxing Paper maintains a solid liquidity position with cash and equivalents of CNY 1.46 billion. However, this is balanced against total debt of CNY 1.79 billion, indicating a leveraged capital structure. The relationship between cash reserves and debt obligations will be critical for assessing financial flexibility, especially in a cyclical industry where managing working capital and debt service during downturns is paramount to stability.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, declaring a dividend per share of CNY 0.03. This payout represents a significant portion of its earnings, suggesting a shareholder-friendly policy. Future growth will likely depend on its ability to navigate raw material cost fluctuations, industrial demand cycles, and effectively utilize its recent capital investments to expand capacity or improve operational efficiencies.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.44 billion, the market valuation implies certain expectations for future performance. A beta of 0.45 suggests the stock has historically exhibited lower volatility than the broader market, which may reflect its established position in a essential but non-speculative industry. The valuation multiples will be influenced by perceptions of the company's growth prospects within the Chinese industrial landscape.

Strategic Advantages And Outlook

The company's primary strategic advantages include its multi-decade operational history, diversified product portfolio within the paper segment, and established brand. The outlook is tied to the health of the Chinese industrial and manufacturing sectors, which drive demand for its core packaging products. Success will hinge on managing input costs, optimizing production efficiency, and potentially expanding value-added product lines to enhance margins in a competitive market.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

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