investorscraft@gmail.com

Intrinsic ValueShenzhen Comix Group Co., Ltd. (002301.SZ)

Previous Close$7.80
Intrinsic Value
Upside potential
Previous Close
$7.80

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 Comix Group operates as a comprehensive manufacturer and distributor of office supplies, serving both domestic Chinese and international markets. The company's extensive product portfolio spans multiple categories essential to daily office operations and organizational needs. Core offerings include sophisticated filing systems such as ring binders, lever arch files, and suspension files, alongside a diverse range of desk accessories including staplers, punches, and writing instruments. The company further extends its reach into paper products, office equipment like shredders and laminators, and conference presentation tools. This vertically integrated approach allows Comix to address the complete ecosystem of workplace necessities, positioning it as a one-stop solution provider rather than a niche specialist. Within China's highly fragmented office supplies sector, Comix has established a resilient market position built over three decades of operation since its 1991 founding. The company competes by leveraging economies of scale in manufacturing while maintaining a broad distribution network that reaches various customer segments from individual consumers to corporate clients. Its strategic expansion into international markets diversifies revenue streams and reduces dependence on any single geographic region. The product diversification across consumables and durable goods provides natural hedging against market cyclicality, as demand for essential office items remains relatively stable despite economic fluctuations.

Revenue Profitability And Efficiency

The company generated substantial revenue of approximately CNY 11.4 billion for the fiscal year, demonstrating significant scale within the office supplies sector. However, net income of CNY 62.8 million indicates relatively thin profit margins, reflecting the competitive nature of the industry. Operating cash flow of CNY 245.5 million, while positive, suggests moderate cash generation relative to the top-line revenue figure. The modest capital expenditures of approximately CNY 32 million indicate a capital-light operational model with limited requirement for significant ongoing investment in fixed assets.

Earnings Power And Capital Efficiency

Comix reported diluted earnings per share of CNY 0.09, indicating modest earnings power given the company's market capitalization. The positive operating cash flow, which exceeds net income, provides some confidence in the quality of earnings. The relationship between capital expenditures and operating cash flow suggests the business generates sufficient cash to fund its maintenance capital requirements while retaining some excess cash for potential reinvestment or shareholder returns.

Balance Sheet And Financial Health

The company maintains a robust liquidity position with cash and equivalents of approximately CNY 3.44 billion, representing a significant portion of its balance sheet. Total debt of CNY 377 million is modest relative to both equity and cash reserves, indicating a conservative financial structure with low leverage. This strong cash position provides substantial financial flexibility to navigate market challenges and pursue strategic opportunities without relying heavily on external financing.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns through its dividend policy, distributing CNY 0.07 per share. The dividend payout appears sustainable given the company's strong cash position and modest earnings. Future growth will likely depend on market share gains, product category expansion, and potential international market penetration, though the mature nature of the office supplies industry suggests moderate growth expectations absent significant strategic shifts or acquisitions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.9 billion, the company trades at a valuation that reflects its position in a competitive, low-margin industry. The beta of 0.364 indicates lower volatility compared to the broader market, suggesting investors perceive the business as relatively defensive. The valuation multiples likely incorporate expectations for stable but modest growth, consistent with the company's established market position and the mature nature of the office supplies sector.

Strategic Advantages And Outlook

Comix's primary strategic advantages include its comprehensive product portfolio, established brand recognition, and extensive manufacturing and distribution capabilities developed over three decades. The outlook remains cautiously positive, with the company well-positioned to benefit from steady demand for office supplies, though competitive pressures and margin compression present ongoing challenges. International expansion and product innovation represent potential growth vectors, while the strong balance sheet provides a buffer against market volatility.

Sources

Company Annual ReportShenzhen 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