investorscraft@gmail.com

Intrinsic ValueShenzhen Prince New Materials Co., Ltd. (002735.SZ)

Previous Close$17.89
Intrinsic Value
Upside potential
Previous Close
$17.89

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

Shenzhen Prince New Materials operates as a specialized packaging materials manufacturer serving diverse industrial sectors across China. The company generates revenue through the production and sale of an extensive portfolio of packaging solutions, including plastic products like compound bags, packing films, and medical packaging, alongside environmentally friendly materials and specialized offerings for electronics, semiconductors, and visual packaging. Operating within the competitive Consumer Cyclical sector, the company caters to demanding clients in food, pharmaceutical, and technology industries, requiring high-performance packaging that ensures product safety and integrity. Prince New Materials has established its market position by developing specialized capabilities in multiple packaging formats, from thin honeycomb paper and molded pulp to advanced plastic trays, positioning itself as a versatile supplier rather than a mass-market producer. This focus on technical packaging solutions for regulated industries provides some insulation from pure commodity competition, though the company operates in a fragmented market with significant pricing pressure. Its headquarters in Shenzhen, a major industrial hub, offers strategic proximity to manufacturing clients in Southern China.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 1.99 billion for the period but experienced significant profitability challenges, with a net loss of CNY 68.5 million. This translated to a diluted EPS of -CNY 0.18, indicating pressure on margins across its packaging product lines. Operating cash flow was marginally negative at CNY -4.67 million, while capital expenditures of CNY -262.9 million suggest ongoing investments in production capacity or technological upgrades, contributing to the negative free cash flow generation during this period.

Earnings Power And Capital Efficiency

Current earnings power appears constrained, as evidenced by the negative net income and operating cash flow. The substantial capital expenditure program, which significantly exceeded operating cash flow, indicates the company is investing heavily in its operational infrastructure. This investment cycle may be aimed at enhancing production capabilities or developing new packaging solutions, but it has temporarily impacted cash generation metrics and overall capital efficiency during this fiscal period.

Balance Sheet And Financial Health

Prince New Materials maintains a liquidity position with cash and equivalents of CNY 301.5 million against total debt of CNY 425.0 million, indicating a leveraged but manageable balance sheet structure. The debt level represents a meaningful portion of the company's capital structure, though the cash position provides some operational flexibility. The negative operating cash flow during the period may warrant monitoring for sustainability if it persists alongside the ongoing capital investment program.

Growth Trends And Dividend Policy

Despite the challenging profitability metrics, the company maintained a dividend distribution of CNY 0.013 per share, suggesting a commitment to shareholder returns even during a period of operational headwinds. The revenue base of nearly CNY 2 billion indicates significant scale in the packaging market, though the negative growth in profitability highlights margin compression or operational challenges. The balance between sustaining dividends while managing capital expenditures during a loss-making period reflects the company's strategic priorities.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.46 billion, the company trades at a premium to its revenue base, reflecting market expectations for recovery from current profitability challenges. The beta of 0.821 suggests moderately lower volatility than the broader market, potentially indicating investor perception of relative stability in its packaging business model despite the current earnings pressure. Valuation metrics likely incorporate expectations for improved operational performance following the current investment cycle.

Strategic Advantages And Outlook

The company's strategic advantages include its diversified product portfolio across multiple packaging formats and industries, providing revenue stability through customer diversification. Its focus on technical packaging solutions for regulated industries like healthcare and semiconductors offers higher value-added opportunities compared to standard packaging commodities. The outlook depends on successfully translating current capital investments into improved operational efficiency and margin recovery, while navigating competitive pressures in the Chinese packaging market and evolving customer requirements for sustainable packaging solutions.

Sources

Company Financial ReportsShenzhen Stock Exchange

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