investorscraft@gmail.com

Intrinsic ValueC&D Newin Paper & Pulp Corporation Limited (0731.HK)

Previous CloseHK$0.18
Intrinsic Value
Upside potential
Previous Close
HK$0.18

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

C&D Newin Paper & Pulp Corporation Limited operates as a manufacturer and trader of paper products, serving a diverse international client base across Hong Kong, Mainland China, Singapore, and Korea. The company's core revenue model is built on the production and sale of a varied paper portfolio, including printing, packaging, specialty, and copy papers, alongside trading in waste paper. This positions the firm within the cyclical basic materials sector, specifically the competitive paper and forest products industry, where it must navigate raw material input costs and global demand fluctuations. Its market position is that of a regional, small-to-mid-cap player, competing on its ability to source, produce, and distribute a range of paper grades to commercial and industrial customers. The company's longevity, having been founded in 1965, suggests an established operational history and customer relationships, though its scale is modest relative to global paper giants, indicating a focus on specific regional niches and trade networks.

Revenue Profitability And Efficiency

The company generated HKD 1.33 billion in revenue for the period. It achieved a net income of HKD 24.6 million, translating to a net profit margin of approximately 1.8%. Operational efficiency was challenged, as evidenced by negative operating cash flow of HKD -39.2 million, indicating potential working capital pressures or timing differences in its core business operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.0174, reflecting modest earnings power. Capital expenditures of HKD -13.9 million were significantly lower than the negative operating cash flow, suggesting the company may be limiting investments in property, plant, and equipment, which could impact future capacity or efficiency.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 42.7 million against a substantial total debt load of HKD 637.1 million. This high debt-to-cash ratio indicates significant financial leverage and potential liquidity concerns, which is a critical area for monitoring the company's ongoing financial health and solvency.

Growth Trends And Dividend Policy

The company maintained a dividend per share of HKD 0, reflecting a conservative capital allocation strategy that prioritizes retaining earnings, likely to preserve liquidity and manage its considerable debt obligations rather than returning capital to shareholders in the current fiscal environment.

Valuation And Market Expectations

With a market capitalization of approximately HKD 257.5 million, the market assigns a low valuation to the company's earnings and assets. A beta of -0.003 suggests its stock price has exhibited virtually no correlation with broader market movements, which is highly unusual and may indicate very low trading liquidity or unique, isolated price drivers.

Strategic Advantages And Outlook

The company's primary strategic advantages include its long operating history and established presence in its regional markets. However, the outlook is clouded by its highly leveraged balance sheet and negative operating cash flow, which pose significant challenges to its financial stability and capacity for growth without a strategic restructuring or improvement in market conditions.

Sources

Company Filings (HKEX)Provided Financial 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