investorscraft@gmail.com

Intrinsic ValueGuangbo Group Stock Co., Ltd. (002103.SZ)

Previous Close$9.67
Intrinsic Value
Upside potential
Previous Close
$9.67

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

Guangbo Group operates as an integrated manufacturer and distributor within China's business equipment and supplies sector, specializing in the development, production, and sale of office stationery, printing paper products, and plastic goods. The company's core revenue model is built on manufacturing operations supplemented by import activities, creating a diversified product portfolio that serves both domestic and international markets. Its strategic positioning leverages a comprehensive supply chain that spans from production to global distribution, enabling it to capture value across multiple stages. In addition to its traditional product lines, Guangbo Group has expanded into internet advertising marketing and services, representing a strategic diversification into digital commerce channels. This dual focus on physical goods and digital services provides a hedge against market cyclicality in the industrial supplies segment. The company exports its products to key international markets including Europe, America, and Southeast Asia, demonstrating global reach despite its Chinese operational base. Operating since 1992, Guangbo has established long-standing industry relationships and manufacturing expertise that support its competitive positioning in a fragmented market. The company faces competition from both domestic manufacturers and international stationery brands, requiring continuous innovation in product development and distribution efficiency to maintain market relevance. Its Ningbo headquarters provides strategic access to manufacturing clusters and export facilities along China's eastern coast.

Revenue Profitability And Efficiency

Guangbo Group generated revenue of CNY 2.78 billion for the fiscal year, achieving net income of CNY 152.2 million, which translates to a net profit margin of approximately 5.5%. The company maintained positive operating cash flow of CNY 216.5 million, significantly exceeding its capital expenditures of CNY 20.5 million, indicating efficient conversion of earnings into cash. This operational efficiency supports the company's ability to fund ongoing operations without excessive external financing.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with diluted EPS of CNY 0.29, reflecting effective utilization of its equity base. Operating cash flow substantially covered capital investment requirements, with free cash flow generation supporting financial flexibility. The modest capital expenditure level suggests a mature operational infrastructure requiring maintenance-level investments rather than significant expansion, characteristic of established manufacturing businesses in this sector.

Balance Sheet And Financial Health

Guangbo Group maintains a conservative financial structure with cash and equivalents of CNY 197.4 million against total debt of CNY 331.3 million. The debt level appears manageable relative to the company's cash generation capacity and equity base. The balance sheet structure reflects a manufacturing-oriented business with appropriate working capital requirements and limited financial leverage, providing stability in a cyclical industry environment.

Growth Trends And Dividend Policy

The company currently maintains a non-dividend policy, retaining earnings for operational needs and potential growth initiatives. With a market capitalization of approximately CNY 5.44 billion, the company's valuation reflects market expectations for continued operational performance rather than aggressive expansion. The absence of dividend payments suggests a focus on internal reinvestment or strategic flexibility, though specific growth initiatives beyond core operations are not explicitly detailed in available data.

Valuation And Market Expectations

Trading with a beta of 0.074, Guangbo Group exhibits exceptionally low volatility relative to the broader market, indicating investor perception of stable, defensive characteristics. The current valuation implies modest growth expectations aligned with the mature nature of the office supplies industry. Market pricing appears to reflect the company's established market position and consistent, though not explosive, growth trajectory in a competitive sector.

Strategic Advantages And Outlook

Guangbo's strategic advantages include its long-established manufacturing expertise, diversified product portfolio, and international distribution network. The expansion into internet advertising services represents a strategic adaptation to digital commerce trends. The outlook remains contingent on maintaining cost competitiveness in manufacturing and effectively navigating both domestic Chinese market dynamics and international trade relationships, particularly given the company's export-oriented business model.

Sources

Company filingsMarket data

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