investorscraft@gmail.com

Intrinsic ValueShenZhen YUTO Packaging Technology Co., Ltd. (002831.SZ)

Previous Close$28.90
Intrinsic Value
Upside potential
Previous Close
$28.90

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

ShenZhen YUTO Packaging Technology Co., Ltd. operates as a comprehensive packaging solutions provider within the consumer cyclical sector, specializing in the design, manufacturing, and sale of a diverse product portfolio. The company's core revenue model is built on supplying high-value packaging, including sophisticated color boxes, gift boxes, manuals, and corrugated packaging, primarily to major industries such as consumer electronics, tobacco, cosmetics, and food. This positions YUTO Packaging as a critical partner in the supply chain, where packaging serves both protective and premium branding functions. The company has established a significant market presence in China and internationally, leveraging its integrated service capabilities from design to delivery. Its strategic focus on serving blue-chip clients in fast-moving consumer goods and technology sectors underscores its positioning as a high-tier supplier. The packaging industry is characterized by intense competition and sensitivity to raw material costs, but YUTO's scale and technological expertise in molded pulp trays and other specialized solutions provide a competitive edge. Its headquarters in Shenzhen, a major manufacturing and logistics hub, offers strategic advantages for serving both domestic and export markets, reinforcing its role as a key enabler for brand owners seeking quality and reliability.

Revenue Profitability And Efficiency

For the fiscal year, YUTO Packaging reported robust revenue of CNY 17.16 billion, demonstrating its significant scale in the packaging industry. The company achieved a net income of CNY 1.41 billion, reflecting a healthy profit margin. Strong operating cash flow of CNY 1.98 billion indicates efficient core business operations, comfortably covering capital expenditures of approximately CNY 978 million, which suggests disciplined reinvestment for future growth.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 1.54, highlighting its earnings power on a per-share basis. The substantial operating cash flow generation, significantly exceeding net income, points to high-quality earnings and effective working capital management. This strong cash flow provides ample resources for funding operations, investments, and shareholder returns without excessive reliance on external financing.

Balance Sheet And Financial Health

YUTO Packaging maintains a solid financial position with cash and equivalents of CNY 2.88 billion, providing a substantial liquidity buffer. Total debt is reported at CNY 5.01 billion, which appears manageable given the company's cash flow generation and market capitalization. The balance sheet structure supports ongoing operations and strategic initiatives while maintaining financial stability in a capital-intensive industry.

Growth Trends And Dividend Policy

The company demonstrates a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.93433. This dividend policy, combined with its market capitalization of over CNY 24 billion, reflects a balanced approach to growth and income distribution. The company's foundational growth is supported by its diverse client base across multiple resilient end-markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 24.32 billion, the market values YUTO Packaging based on its stable earnings and market leadership. A beta of 0.355 suggests the stock has historically been less volatile than the broader market, which may appeal to investors seeking lower-risk exposure to the Chinese industrial and consumer sectors. The valuation incorporates expectations for steady performance.

Strategic Advantages And Outlook

YUTO Packaging's strategic advantages include its long-standing industry presence since 2002, diverse product portfolio, and entrenched relationships with major clients in key sectors. The outlook is supported by consistent demand for packaging from its core industries, though it remains subject to global economic cycles and raw material cost fluctuations. Its focus on innovation and quality positions it well for sustained competitiveness.

Sources

Company FilingsMarket Data

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