investorscraft@gmail.com

Intrinsic ValueJiamei Food Packaging (Chuzhou) Co.,Ltd (002969.SZ)

Previous Close$23.17
Intrinsic Value
Upside potential
Previous Close
$23.17

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

Jiamei Food Packaging operates as a specialized manufacturer within China's competitive packaging industry, generating revenue through the research, development, production, and sale of various beverage containers. The company's core product portfolio includes three-piece and two-piece beverage cans, aseptic paper packaging, and PET bottles, which it supplies directly to food and beverage enterprises. This B2B model is complemented by value-added filling services, creating an integrated offering for clients in the fast-moving consumer goods sector. Jiamei serves a critical niche by providing packaging solutions primarily for dairy-containing beverages, vegetable protein drinks, ready-to-drink teas, and bottled water manufacturers. Founded in 2004 and based in Chuzhou, the company has established itself as a regional player in China's vast packaging market, competing against larger national producers. Its positioning relies on serving specific beverage segments with tailored packaging technologies rather than pursuing broad market dominance. The company's operations are deeply embedded in China's consumer cyclical sector, with performance closely tied to beverage consumption trends and manufacturing activity levels across the country.

Revenue Profitability And Efficiency

The company reported revenue of CNY 3.20 billion for the period, demonstrating its substantial scale within the packaging sector. Net income reached CNY 183 million, resulting in a net profit margin of approximately 5.7%, indicating moderate profitability in a competitive manufacturing environment. Operating cash flow generation was robust at CNY 503 million, significantly exceeding net income and suggesting healthy cash conversion from operations. Capital expenditures of CNY 231 million reflect ongoing investment in production capacity and technological upgrades.

Earnings Power And Capital Efficiency

Jiamei delivered diluted earnings per share of CNY 0.19, translating the company's operational performance to shareholder returns. The substantial operating cash flow of CNY 503 million provides strong coverage for both capital investment requirements and debt servicing obligations. The company demonstrates adequate capital efficiency in converting revenue into operating cash, with operating cash flow representing approximately 15.7% of revenue, supporting ongoing business operations and strategic investments.

Balance Sheet And Financial Health

The company maintains a balanced financial position with cash and equivalents of CNY 513 million against total debt of CNY 1.02 billion. This debt level appears manageable given the company's cash generation capabilities and market capitalization of approximately CNY 3.41 billion. The conservative beta of 0.335 suggests lower volatility compared to the broader market, potentially reflecting the defensive nature of packaging demand within consumer cyclical sectors.

Growth Trends And Dividend Policy

Jiamei has established a dividend policy, distributing CNY 0.01 per share during the period, indicating a commitment to returning capital to shareholders despite being a growth-oriented manufacturer. The company's focus on beverage packaging aligns with sustained consumption trends in China, though growth is likely tied to broader economic conditions and beverage industry dynamics. Capital expenditure levels suggest ongoing investment in capacity and technology to maintain competitive positioning.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.41 billion, the company trades on the Shenzhen Stock Exchange as a mid-cap packaging specialist. The current valuation reflects market expectations for steady performance in China's packaging sector, with the conservative beta indicating investor perception of relatively stable earnings potential. The price-to-earnings ratio implied by the current market cap and net income suggests moderate growth expectations aligned with the mature packaging industry.

Strategic Advantages And Outlook

Jiamei's strategic position benefits from its specialized focus on beverage packaging and integrated filling services, creating customer stickiness in a competitive market. The company's longevity since 2004 provides operational experience, though it faces challenges from larger competitors and evolving packaging trends. The outlook remains tied to Chinese beverage consumption patterns, with opportunities in packaging innovation and potential market consolidation, balanced against raw material cost pressures and environmental regulations affecting the packaging industry.

Sources

Company financial statementsShenzhen Stock Exchange disclosures

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