investorscraft@gmail.com

Intrinsic ValueMYS Group Co., Ltd. (002303.SZ)

Previous Close$4.17
Intrinsic Value
Upside potential
Previous Close
$4.17

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

MYS Group operates as an integrated packaging solutions provider within China's consumer cyclical sector, serving a diverse industrial client base. The company generates revenue through a comprehensive service model encompassing packaging design, production, optimization, and value-added logistics distribution. Its core offerings extend beyond traditional packaging to include sophisticated third-party procurement services, supplier inventory management, and specialized RFID tracking solutions, positioning it as a strategic partner rather than a mere supplier. MYS Group maintains a focused market position by catering primarily to technology-oriented sectors including electronic communications, IT corporations, and electronics manufacturing services (EMS) companies. This specialization allows the company to develop deep technical expertise in packaging requirements for high-value, sensitive electronic components. Additionally, the firm serves adjacent markets such as healthcare products, cosmetics, outdoor equipment, and furniture manufacturing, demonstrating strategic diversification while maintaining operational synergies. The company's integration of ancillary packaging operations and furniture products further enhances its value proposition, creating multiple revenue streams within its core competency of protective packaging solutions.

Revenue Profitability And Efficiency

MYS Group reported revenue of CNY 4.01 billion for the period, demonstrating substantial scale within its market segment. The company achieved net income of CNY 281.6 million, translating to a net margin of approximately 7.0%, indicating reasonable profitability in the competitive packaging industry. Operating cash flow generation was robust at CNY 435.0 million, significantly exceeding net income and reflecting strong cash conversion efficiency from its operations.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.18, reflecting its earnings power relative to its shareholder base. Capital expenditures of CNY 116.7 million were substantially covered by operating cash flow, indicating disciplined investment in maintaining and expanding operational capabilities. This conservative approach to capital allocation suggests a focus on sustainable growth rather than aggressive expansion.

Balance Sheet And Financial Health

MYS Group maintains a solid financial position with cash and equivalents of CNY 1.48 billion providing ample liquidity. Total debt of CNY 954.8 million appears manageable relative to the company's cash position and operating cash flow generation. The balance sheet structure suggests moderate leverage and financial flexibility to navigate market cycles while supporting ongoing operations.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach through its dividend policy, distributing CNY 0.571 per share. This represents a substantial payout relative to earnings, indicating management's confidence in sustainable cash generation. The dividend yield and payout ratio should be evaluated in context of the company's growth strategy and capital retention requirements for future expansion initiatives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.69 billion, the company trades at a price-to-earnings multiple that reflects market expectations for steady performance in the packaging sector. The beta of 0.355 suggests lower volatility compared to the broader market, potentially indicating perceived stability in its business model and cash flow patterns among investors.

Strategic Advantages And Outlook

MYS Group's integrated service model and sector specialization provide competitive advantages in serving technology clients with complex packaging needs. The company's expansion into RFID solutions and value-added services positions it to capitalize on supply chain digitization trends. Future performance will depend on maintaining client relationships in cyclical sectors while navigating raw material cost pressures and evolving environmental regulations affecting packaging industries globally.

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