investorscraft@gmail.com

Intrinsic ValueORG Technology Co.,Ltd. (002701.SZ)

Previous Close$5.86
Intrinsic Value
Upside potential
Previous Close
$5.86

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

ORG Technology Co., Ltd. operates as a comprehensive packaging solutions provider within China's consumer cyclical sector, specializing in metal packaging for diverse beverage and food industries. The company's integrated service model encompasses brand planning, packaging design, manufacturing, and filling services, creating a full-spectrum offering for clients in beer, carbonated drinks, functional beverages, and canned food segments. ORG Technology distinguishes itself through its technical expertise in both two-piece and three-piece can manufacturing, serving major industries including food, beverage, healthcare, and chemical products. The company maintains a strategic position in the packaging value chain by combining manufacturing capabilities with value-added services such as information-based auxiliary marketing, enabling deeper client partnerships. With operations spanning domestic and international markets, ORG leverages its Beijing headquarters and longstanding industry presence established since 1994 to maintain competitive positioning in the rapidly evolving packaging containers landscape. The company's diverse client base across multiple beverage categories provides revenue stability while allowing for cross-selling opportunities within its integrated service platform.

Revenue Profitability And Efficiency

ORG Technology demonstrated solid financial performance with revenue of CNY 13.67 billion for the period. The company generated net income of CNY 790.5 million, translating to diluted EPS of CNY 0.31. Operating cash flow was robust at CNY 2.29 billion, indicating strong cash generation from core operations. The absence of reported capital expenditures suggests potential accounting treatment differences or minimal expansionary investments during this reporting period.

Earnings Power And Capital Efficiency

The company exhibits substantial earnings power with nearly CNY 800 million in net income supported by healthy operating cash flow generation. The relationship between operating cash flow and net income suggests quality earnings with strong cash conversion. The capital efficiency metrics appear favorable given the significant cash generation relative to the company's equity base, though specific return measures would require additional financial detail for comprehensive assessment.

Balance Sheet And Financial Health

ORG Technology maintains a conservative financial position with cash and equivalents of CNY 3.63 billion against total debt of CNY 5.23 billion. The substantial cash reserves provide liquidity coverage for debt obligations, while the moderate debt level indicates balanced leverage. The company's financial health appears stable with adequate liquidity buffers to support ongoing operations and potential strategic initiatives.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach through its dividend distribution of CNY 0.12 per share. While specific growth rates are not provided, the market capitalization of approximately CNY 14.97 billion suggests investor confidence in the company's prospects. The dividend policy complements the company's stable cash flow generation, indicating a balanced capital allocation strategy between returning capital to shareholders and retaining earnings for business development.

Valuation And Market Expectations

With a market capitalization of CNY 14.97 billion, the company trades at a P/E ratio of approximately 19 based on reported EPS. The low beta of 0.093 suggests the stock exhibits minimal correlation with broader market movements, potentially reflecting its defensive characteristics as a packaging provider to essential consumer goods industries. This valuation multiple implies moderate growth expectations from market participants.

Strategic Advantages And Outlook

ORG Technology's strategic advantages include its integrated service model, longstanding industry relationships, and technical expertise in metal packaging. The company's diverse client base across multiple beverage and food categories provides revenue stability. The outlook remains contingent on consumer demand trends in packaged goods and the company's ability to maintain competitive positioning against alternative packaging materials and competitors in the evolving sustainability-focused packaging landscape.

Sources

Company filingsFinancial data provider

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