investorscraft@gmail.com

Intrinsic ValueQifeng New Material Co., Ltd. (002521.SZ)

Previous Close$8.52
Intrinsic Value
Upside potential
Previous Close
$8.52

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

Qifeng New Material Co., Ltd. operates as a specialized manufacturer within China's paper products sector, focusing on high-value decorative papers. The company's core revenue model centers on producing and selling decorative base papers, overlay papers, non-woven wall base papers, and flicker overlay papers primarily to industrial customers in construction and furniture manufacturing. Its operations are deeply integrated into the supply chains for laminated surfaces and decorative panels. Qifeng has established a significant market presence domestically while also exporting to approximately 30 countries, demonstrating global reach from its manufacturing base in Zibo. The company leverages its long-standing industry experience since its 1976 founding to maintain quality standards and customer relationships. Positioned in the competitive paper manufacturing landscape, Qifeng differentiates through specialization in technical papers rather than commodity products, targeting niche applications requiring specific performance characteristics. This strategic focus allows it to maintain pricing power and customer loyalty despite broader industry pressures.

Revenue Profitability And Efficiency

For the fiscal year, Qifeng New Material reported revenue of approximately CNY 3.39 billion with net income of CNY 112 million, translating to a net margin of roughly 3.3%. The company generated operating cash flow of CNY 178 million, which covered capital expenditures of CNY 277 million. This indicates the business requires significant ongoing investment to maintain its manufacturing capabilities, with operating cash flow insufficient to fully fund capital projects without external financing or cash reserves.

Earnings Power And Capital Efficiency

The company delivered diluted earnings per share of CNY 0.22, reflecting its earnings capacity relative to its equity base. While profitable, the modest EPS figure suggests moderate capital efficiency in converting shareholder investment into earnings. The gap between operating cash flow and capital expenditures indicates the capital-intensive nature of the paper manufacturing business, requiring careful management of investment cycles to maintain profitability.

Balance Sheet And Financial Health

Qifeng maintains a solid financial position with cash and equivalents of CNY 799 million against total debt of CNY 587 million, providing a comfortable liquidity cushion. The company's debt level appears manageable relative to its cash reserves and operating scale. This conservative balance sheet structure supports financial stability and provides flexibility to navigate industry cycles without excessive leverage concerns.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach through its dividend distribution of CNY 0.30 per share, which exceeds its EPS of CNY 0.22. This payout ratio above 100% suggests either a special distribution or utilization of retained earnings, indicating management's commitment to returning capital to shareholders. The relationship between earnings and dividends warrants monitoring for sustainability across economic cycles.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.37 billion, the company trades at a price-to-earnings ratio around 48 times trailing earnings, reflecting market expectations for future growth or recovery. The beta of 0.68 suggests lower volatility than the broader market, potentially indicating perceived stability in its business model despite the elevated earnings multiple relative to current profitability levels.

Strategic Advantages And Outlook

Qifeng's long-established presence since 1976 provides operational experience and customer relationships that newer entrants cannot easily replicate. Its export reach to 30 countries diversifies revenue streams beyond domestic Chinese markets. The company's focus on specialized paper products rather than commodity papers offers some insulation from price competition. Future performance will depend on maintaining technological relevance in decorative applications and managing input cost volatility inherent to paper manufacturing.

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