investorscraft@gmail.com

Intrinsic ValueShanghai Shunho New Materials Technology Co.,Ltd. (002565.SZ)

Previous Close$16.90
Intrinsic Value
Upside potential
Previous Close
$16.90

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

Shanghai Shunho New Materials Technology operates as a specialized manufacturer of advanced environmental packaging materials within China's consumer cyclical sector. The company's core revenue model centers on developing and selling sophisticated packaging solutions, including premium gold and silver paper boards, which serve diverse end-markets such as tobacco, luxury gifts, cosmetics, and premium liquor. This positioning allows Shunho to capitalize on branding and anti-counterfeiting needs across consumer goods. Beyond traditional packaging, the company has expanded into higher-margin segments including optical anti-counterfeiting membranes, acrylic fibers, and printing equipment, while also exploring adjacent opportunities through vertical e-commerce services and electronic cigarette products. Its strategic focus on 'new materials technology' reflects an ongoing transition from basic packaging toward value-added functional materials, though it remains deeply embedded in China's domestic supply chains. The company's market position is characterized by its specialization in metallicized and laminated papers, catering to clients requiring enhanced product presentation and security features.

Revenue Profitability And Efficiency

For FY 2024, Shanghai Shunho reported revenue of approximately CNY 1.52 billion, achieving a net income of CNY 45.3 million. The resulting net profit margin of about 3.0% indicates modest profitability within the competitive packaging industry. The company demonstrated solid cash generation, with operating cash flow reaching CNY 294 million, significantly exceeding its net income and capital expenditures of CNY 21.3 million. This suggests healthy cash conversion from its operations, providing financial flexibility for ongoing business needs.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.04 for the period. The substantial operating cash flow relative to net income points to strong underlying earnings quality, potentially influenced by non-cash charges or prudent working capital management. Capital expenditure levels were moderate, indicating a mature operational base that does not currently require intensive reinvestment, which supports free cash flow generation available for strategic initiatives or shareholder returns.

Balance Sheet And Financial Health

Shanghai Shunho maintains a conservative financial structure, with a strong liquidity position evidenced by cash and equivalents of CNY 858.1 million. Total debt is relatively low at CNY 62.3 million, resulting in a robust net cash position. This low leverage profile provides significant financial stability and capacity to withstand industry cyclicality or pursue selective investment opportunities without straining its balance sheet.

Growth Trends And Dividend Policy

The company has implemented a dividend distribution aligned with its earnings, declaring a dividend per share of CNY 0.04, which represents a 100% payout ratio based on diluted EPS. This policy indicates a commitment to returning capital to shareholders, though it leaves limited retained earnings for internal growth funding. Future expansion will likely need to be financed through existing cash reserves or operational cash flows given the current payout level.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.02 billion, the market values Shanghai Shunho at a significant premium to its book value and earnings, reflecting expectations for its niche positioning in advanced packaging materials. A beta of 0.667 suggests the stock has exhibited lower volatility than the broader market, which may appeal to investors seeking moderate risk exposure within the consumer cyclical sector.

Strategic Advantages And Outlook

Shanghai Shunho's strategic advantage lies in its specialization in high-value, environmentally focused packaging materials that serve premium branding and anti-counterfeiting needs. The company's diversification into e-commerce services and electronic cigarettes represents efforts to capture adjacent growth vectors. The outlook will depend on its ability to maintain technological relevance in packaging materials and successfully execute its expansion into newer business segments while navigating competitive pressures and evolving regulatory environments, particularly concerning electronic cigarettes.

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