investorscraft@gmail.com

Intrinsic ValueXiamen Jihong Technology Co., Ltd. (002803.SZ)

Previous Close$19.85
Intrinsic Value
Upside potential
Previous Close
$19.85

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

Xiamen Jihong Technology operates as a comprehensive packaging solutions provider within China's consumer cyclical sector, specializing in integrated packaging products and services. The company's core revenue model centers on manufacturing and selling diverse packaging materials, including folding cardboard, color cartons, food-grade packaging, and recyclable paper bags, primarily serving domestic market needs. Beyond traditional packaging, Jihong has strategically diversified into technology-driven services such as blockchain applications and digital marketing, while also engaging in cross-border e-commerce activities, creating multiple revenue streams. Operating in the highly competitive packaging and containers industry, the company leverages its established presence since 2003 to maintain relationships with clients requiring customized and cluster packaging solutions. Jihong's market positioning reflects a hybrid approach, combining traditional manufacturing capabilities with digital innovation to differentiate itself from conventional packaging competitors. The company's evolution from Xiamen Jihong Package Technology Corp. to its current technology-focused identity in 2019 signals its strategic pivot toward integrating digital solutions with physical packaging products.

Revenue Profitability And Efficiency

The company generated CNY 5.53 billion in revenue for the period, achieving a net income of CNY 181.9 million. This translates to a net profit margin of approximately 3.3%, indicating moderate profitability within the competitive packaging industry. Operating cash flow of CNY 386.7 million demonstrates reasonable cash generation from core operations, though capital expenditures of CNY 136.2 million suggest ongoing investment in maintaining or expanding production capabilities.

Earnings Power And Capital Efficiency

Jihong Technology reported diluted earnings per share of CNY 0.49, reflecting the company's earnings capacity relative to its equity base. The positive operating cash flow significantly exceeds net income, indicating quality earnings supported by actual cash generation. The company's capital allocation appears balanced between maintaining operational capacity through capital expenditures and generating returns for shareholders through its business operations.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with CNY 763.5 million in cash and equivalents against total debt of CNY 285.1 million. This substantial cash position relative to debt obligations provides strong liquidity and financial flexibility. The low debt level suggests minimal financial risk and capacity for strategic investments or weathering industry downturns without significant leverage concerns.

Growth Trends And Dividend Policy

Jihong Technology demonstrates a commitment to shareholder returns with a dividend per share of CNY 0.338, representing a payout ratio of approximately 69% based on diluted EPS. This substantial distribution indicates management's focus on returning capital to shareholders while maintaining sufficient retained earnings for business operations. The company's diversification into technology services suggests a strategic growth orientation beyond its traditional packaging roots.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.45 billion, the company trades at a price-to-earnings ratio of around 35.5 based on current earnings. The beta of 0.653 indicates lower volatility compared to the broader market, suggesting investors perceive the stock as relatively defensive. This valuation multiple reflects market expectations for growth potential from the company's technology diversification initiatives.

Strategic Advantages And Outlook

Jihong's strategic advantages include its established manufacturing base, diversified service offerings, and technological integration efforts. The company's shift toward blockchain and digital marketing services represents a forward-looking approach to evolving customer needs. However, the packaging industry remains highly competitive, requiring continuous innovation and efficiency improvements. The outlook depends on successful execution of its technology integration strategy while maintaining competitiveness in core packaging operations.

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