investorscraft@gmail.com

Intrinsic ValueXiamen Hexing Packaging Printing Co., Ltd. (002228.SZ)

Previous Close$4.39
Intrinsic Value
Upside potential
Previous Close
$4.39

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

Xiamen Hexing Packaging Printing operates as a specialized manufacturer within China's packaging industry, generating revenue through the production and sale of diverse packaging solutions. Its core offerings include corrugated cartons, pre-printed paperboards, color printing for premium goods, and specialty materials like pearl foam and honeycomb paperboards. The company serves a broad industrial clientele across high-volume sectors such as household appliances, electronics, food and beverage, cosmetics, and pharmaceuticals, positioning itself as an integrated supplier focused on product protection, transportation efficiency, and brand enhancement. This diversified customer base mitigates reliance on any single industry, while its value-added services, including design and manufacturing for books and publications, create additional revenue streams. Operating since 1993 and based in Xiamen, the company has established a regional presence, competing in a fragmented but essential market by emphasizing quality and service for middle-to-high-end packaging applications.

Revenue Profitability And Efficiency

The company reported substantial revenue of CNY 11.47 billion for the period, demonstrating significant scale within its market. However, net income was a modest CNY 93.56 million, indicating thin net margins. Operating cash flow was robust at CNY 549 million, significantly exceeding capital expenditures of CNY 190.7 million, which suggests efficient conversion of revenue into cash from core operations and disciplined investment in maintaining productive capacity.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.08, reflecting the modest bottom-line profitability relative to the company's large revenue base. The strong operating cash flow generation, which is over five times the reported net income, points to healthy underlying earnings power that is not fully captured by the accounting net income figure, potentially due to non-cash charges. This cash-generative ability is a key indicator of operational efficiency.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 566.7 million against total debt of CNY 945.1 million. This indicates a leveraged but manageable financial structure, with debt levels exceeding cash holdings. The company's low beta of 0.291 suggests its stock price has historically been less volatile than the broader market, which may appeal to risk-averse investors despite the leverage.

Growth Trends And Dividend Policy

Notably, the company's dividend per share of CNY 0.18 exceeds its diluted EPS of CNY 0.08. This implies a payout ratio exceeding 100%, which may not be sustainable long-term and could signal a commitment to shareholder returns that is supported by strong cash flow rather than accounting earnings. This policy is a significant factor for income-focused investors.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.90 billion, the company trades at a price-to-sales multiple that is low relative to its revenue base, which could suggest the market has modest growth expectations or concerns about profitability. The valuation appears to reflect the challenges of achieving high margins in the competitive packaging industry.

Strategic Advantages And Outlook

The company's strategic advantage lies in its diversified product portfolio and broad industrial customer base, which provides stability. The outlook is tied to demand from its core end-markets in China, such as consumer goods and electronics. Future success will depend on managing input costs, maintaining operational efficiency to protect thin margins, and navigating the competitive landscape of the packaging sector effectively.

Sources

Company DescriptionFinancial Data Provided

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