investorscraft@gmail.com

Intrinsic ValueZhejiang Zhongcheng Packing Material Co., Ltd. (002522.SZ)

Previous Close$5.96
Intrinsic Value
Upside potential
Previous Close
$5.96

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

Zhejiang Zhongcheng Packing Material Co., Ltd. operates as a specialized manufacturer within China's packaging industry, focusing primarily on the research, design, and production of shrink films. The company's core revenue model is built on manufacturing and selling these protective packaging materials, supplemented by after-sales servicing, to a diverse industrial client base. As a player in the Consumer Cyclical sector, its fortunes are closely tied to manufacturing output and consumer goods production volumes, which drive demand for packaging solutions. Founded in 1996 and based in Jiashan, Zhejiang province, the company has established a regional presence in one of China's key industrial zones. Its market positioning appears to be that of a niche specialist rather than a broad-based packaging conglomerate, concentrating technical expertise and production capacity on a specific product category. This focused approach allows for deep operational knowledge but also creates concentration risk dependent on the adoption trends and technological evolution of shrink film applications across various end-markets.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 1.71 billion, achieving a net income of CNY 74.2 million. This translates to a net profit margin of approximately 4.3%, indicating moderate profitability in a competitive manufacturing sector. Operating cash flow was robust at CNY 258.5 million, significantly exceeding net income and suggesting healthy cash conversion from its core operations. Capital expenditures of CNY 63.2 million were manageable relative to operating cash generation.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.082, reflecting its earnings power on a per-share basis. The substantial operating cash flow of CNY 258.5 million, which far exceeded net income, indicates strong underlying cash generation capability. This cash flow coverage of capital investments demonstrates efficient capital deployment, with operating cash flow covering capex by approximately four times, providing financial flexibility for future growth or shareholder returns.

Balance Sheet And Financial Health

Zhejiang Zhongcheng maintains a solid liquidity position with cash and equivalents of CNY 638.7 million against total debt of CNY 511.7 million. This results in a net cash position, providing a strong buffer against market volatility. The conservative debt level relative to cash reserves indicates a financially prudent approach, with ample capacity to withstand industry downturns or pursue strategic investments without excessive leverage.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns through its dividend policy, distributing CNY 0.025 per share. This represents a payout ratio of approximately 30% based on current EPS, balancing retention of earnings for reinvestment with direct shareholder remuneration. The sustainable dividend, supported by strong operating cash flow, signals management's confidence in the company's stable cash generation capabilities and financial outlook.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.66 billion, the company trades at a price-to-earnings ratio of around 63 based on current EPS, suggesting market expectations for future growth beyond current profitability levels. The beta of 0.427 indicates lower volatility compared to the broader market, reflecting investor perception of the company as a relatively stable investment within the cyclical packaging sector.

Strategic Advantages And Outlook

The company's long-standing presence since 1996 provides established operational experience and customer relationships in the packaging materials sector. Its specialization in shrink films represents a focused strategic approach that could yield technical expertise advantages. The outlook appears stable given the essential nature of packaging in supply chains, though dependent on overall industrial production trends in China and competitive dynamics within the specialized film packaging segment.

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