investorscraft@gmail.com

Intrinsic ValueShenzhen Leaguer Co., Ltd. (002243.SZ)

Previous Close$10.87
Intrinsic Value
Upside potential
Previous Close
$10.87

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

Shenzhen Leaguer operates as a specialized provider of plastic packaging solutions within China's expansive consumer cyclical sector, serving both domestic and international markets. The company generates revenue through the design, manufacturing, and distribution of various plastic packaging products essential for consumer goods, industrial applications, and potentially other end-markets. Its operations are deeply integrated into supply chains that require durable, functional, and customizable packaging, positioning it within the competitive Packaging & Containers industry. The firm's strategic focus on technology innovation services, highlighted by its recent rebranding from Shenzhen Beauty Star, suggests an ongoing evolution beyond traditional manufacturing towards value-added solutions. This pivot aims to enhance its market positioning by leveraging technological advancements to improve product offerings and operational efficiency. Operating from its base in Shenzhen, a major industrial hub, the company benefits from proximity to manufacturing clusters and export channels, which is critical for serving a global clientele. Its long-standing presence since 1995 provides a foundation of industry experience and customer relationships, though it operates in a fragmented market characterized by price competition and evolving regulatory standards, particularly concerning sustainability.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 2.32 billion, against which it generated a net income of CNY 245.5 million, indicating a net profit margin of roughly 10.6%. This demonstrates a capacity to convert sales into earnings effectively. However, operational efficiency appears challenged, as evidenced by negative operating cash flow of CNY -94.5 million, which, when considered alongside capital expenditures of CNY -155.4 million, suggests potential working capital intensity or timing differences in cash collection.

Earnings Power And Capital Efficiency

The company's earnings power is reflected in a diluted EPS of CNY 0.20. The significant capital expenditure, which exceeded the operating cash outflow, indicates substantial ongoing investment in maintaining or expanding productive capacity. The relationship between these investments and future earnings growth will be a key determinant of long-term capital efficiency and return on invested capital for stakeholders.

Balance Sheet And Financial Health

Shenzhen Leaguer maintains a solid cash position of CNY 1.85 billion, providing a considerable liquidity buffer. This is counterbalanced by a substantial total debt load of CNY 5.18 billion, indicating a leveraged capital structure. The scale of debt relative to equity will be a critical factor for assessing financial risk, interest coverage, and the company's overall financial flexibility in meeting its obligations and funding future initiatives.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, distributing a dividend of CNY 0.07 per share. The rebranding and emphasis on technology innovation services suggest a strategic intent to drive future growth beyond its core packaging operations. Evaluating the success of this strategic shift will require monitoring subsequent revenue trends and profitability metrics in upcoming periods.

Valuation And Market Expectations

With a market capitalization of approximately CNY 11.05 billion, the market assigns a valuation that is a multiple of the company's current earnings. A beta of 0.587 indicates that the stock has historically been less volatile than the broader market, which may appeal to certain investor profiles. The valuation implicitly reflects market expectations regarding the company's ability to navigate competitive pressures and successfully execute its innovation-focused strategy.

Strategic Advantages And Outlook

The company's strategic advantages include its long-established presence, strategic location in Shenzhen, and a clear pivot towards integrating technology innovation with its packaging expertise. The outlook hinges on its ability to differentiate its offerings in a competitive market, manage its leveraged balance sheet prudently, and translate its innovation investments into sustainable revenue and profit growth. Success will depend on executing its renewed strategy effectively in a dynamic economic environment.

Sources

Company Filings (Shenzhen Stock Exchange)Provided Financial 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