investorscraft@gmail.com

Intrinsic ValueGuangdong New Grand Long Packing Co., Ltd. (002836.SZ)

Previous Close$14.73
Intrinsic Value
Upside potential
Previous Close
$14.73

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

Guangdong New Grand Long Packing Co., Ltd. operates as a specialized packaging manufacturer focused primarily on the tobacco industry. The company engages in the research, production, and sale of high-quality packaging materials specifically designed for tobacco products, serving a niche but stable market segment. As a subsidiary of Yize Holdings Co., Ltd., it benefits from integrated corporate support while maintaining its operational focus on precision packaging solutions that meet stringent industry standards for durability, branding, and regulatory compliance. The firm's strategic positioning within the consumer cyclical sector is defined by its dependency on tobacco consumption trends and its role as a B2B supplier to major tobacco companies. This specialization creates both advantages through deep industry expertise and vulnerabilities to sector-specific regulations and shifting consumer habits. Its market position is inherently tied to the health of the tobacco industry in China, requiring consistent innovation in packaging design and materials to retain client relationships and navigate an evolving regulatory landscape.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 367.0 million, achieving a net income of CNY 62.5 million. This translates to a robust net profit margin of approximately 17.0%, indicating strong profitability relative to its top line. The firm generated operating cash flow of CNY 71.0 million, which comfortably covered capital expenditures of CNY 42.8 million, demonstrating efficient conversion of earnings into cash and prudent reinvestment into the business.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.28, reflecting its earnings power on a per-share basis. The significant positive operating cash flow, which substantially exceeded net income, underscores high-quality earnings and effective working capital management. The modest level of capital expenditures relative to operating cash flow suggests a capital-light business model that does not require intensive reinvestment to maintain operations.

Balance Sheet And Financial Health

The balance sheet appears exceptionally strong, with cash and equivalents of CNY 174.2 million dwarfing a minimal total debt of just CNY 0.45 million. This results in a net cash position that signifies very low financial risk and substantial liquidity. The company's financial health is characterized by a conservative capital structure with ample resources to fund operations, pursue opportunities, or return capital to shareholders without leverage concerns.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy, evidenced by a dividend per share of CNY 0.25. This represents a substantial payout ratio relative to its EPS of CNY 0.28, indicating a strong commitment to returning cash to investors. The specific revenue and profit growth trends year-over-year are not provided, but the current profitability and dividend suggest a stable, mature operational phase.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.11 billion, the market valuation implies certain growth or stability expectations. The company's beta of 0.348 indicates significantly lower volatility compared to the broader market, which is consistent with a business tied to the relatively stable tobacco industry. The valuation multiples would be influenced by its high profitability, strong balance sheet, and dividend yield.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its specialization within the tobacco packaging niche, which likely fosters deep client relationships and high barriers to entry due to regulatory and quality standards. Its outlook is intrinsically linked to the stability of the tobacco industry in China. The exceptionally strong balance sheet provides a significant buffer against economic downturns and flexibility for potential strategic initiatives, although growth may be constrained by the nature of its core market.

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