investorscraft@gmail.com

Intrinsic ValueXi'an Global Printing Co., Ltd. (002799.SZ)

Previous Close$9.45
Intrinsic Value
Upside potential
Previous Close
$9.45

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

Xi'an Global Printing Co., Ltd. operates as a specialized packaging provider focused exclusively on the pharmaceutical industry, serving both domestic Chinese and international markets. The company generates revenue through the manufacturing and sale of high-value, regulatory-compliant packaging solutions including pharmaceutical folding cartons, product leaflets, and aluminum tubes. This niche focus positions the company within the essential and non-discretionary pharmaceutical supply chain, providing a degree of insulation from broader economic cycles compared to general packaging firms. Its core business model involves long-term contracts and collaborative package service plans with pharmaceutical producers, creating recurring revenue streams. The company caters to a diverse client base requiring packaging for over-the-counter drugs, prescription medicines, health protection products, and cosmetics, leveraging its expertise in meeting stringent quality and safety standards. Operating from its base in Xi'an, China, the company has built its market position over two decades by specializing in a segment that demands high precision and regulatory compliance, differentiating it from commoditized packaging competitors.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 1.40 billion for the period but experienced a net loss of CNY 52.4 million, resulting in negative diluted EPS of CNY -0.16. Despite the bottom-line challenges, operating cash flow remained positive at CNY 103.3 million, indicating core operational functionality. Capital expenditures of CNY 126.1 million exceeded operating cash flow, suggesting significant investment in maintaining or expanding production capacity during the period.

Earnings Power And Capital Efficiency

Current earnings power is constrained as evidenced by the net loss position. The negative EPS reflects margin pressures potentially from rising input costs or competitive pricing in the pharmaceutical packaging sector. The capital expenditure intensity relative to operating cash flow indicates the company is in an investment phase, which may impact near-term returns on invested capital until these investments potentially yield operational benefits.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of CNY 521.1 million against total debt of CNY 379.2 million, providing a comfortable cash-to-debt ratio. This strong cash position offers financial flexibility to navigate the current period of profitability challenges. The company maintains a moderate debt level that appears manageable given its current asset structure and cash reserves.

Growth Trends And Dividend Policy

Despite the net loss position, the company maintained a dividend payment of CNY 0.04 per share, signaling management's confidence in its cash position and commitment to shareholder returns. The revenue base remains substantial, though the current period reflects challenges in translating top-line performance to bottom-line results. The dividend policy appears balanced against the need to preserve capital during this transitional phase.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.76 billion, the market appears to be valuing the company at roughly 2x revenue, reflecting expectations for a recovery from the current loss position. The beta of 0.47 indicates lower volatility compared to the broader market, suggesting investors view the company as relatively defensive due to its pharmaceutical industry focus, despite current profitability challenges.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized focus on pharmaceutical packaging, which requires specific regulatory expertise and creates barriers to entry. The essential nature of pharmaceutical products provides a stable demand base. The outlook will depend on the company's ability to restore profitability through operational efficiencies or pricing power, while leveraging its strong balance sheet to navigate current challenges and capitalize on long-term growth in healthcare packaging demand.

Sources

Company FilingsShenzhen 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