investorscraft@gmail.com

Intrinsic ValueCPMC Holdings Limited (0906.HK)

Previous CloseHK$7.13
Intrinsic Value
Upside potential
Previous Close
HK$7.13

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

CPMC Holdings Limited is a prominent packaging manufacturer operating within China's consumer cyclical sector, specializing in metal and plastic packaging solutions. Its core revenue model is driven by the production and sale of tinplate, aluminum, and plastic containers for a diverse range of end markets, including beverages, food, personal care, and electronics. The company provides integrated services encompassing packaging design, printing, and logistics, catering to the needs of major consumer goods brands. Operating in a highly competitive and fragmented industry, CPMC leverages its extensive product portfolio and manufacturing scale to secure its position. Its market standing is reinforced by its comprehensive offerings, from three-piece beverage cans to sophisticated aerosol and plastic bottles, serving essential and growing consumer demand within the People's Republic of China.

Revenue Profitability And Efficiency

The company generated revenue of HKD 10.27 billion for FY2023, demonstrating its significant scale in the packaging industry. Net income was reported at HKD 474.8 million, resulting in a net profit margin of approximately 4.6%. Operating cash flow was strong at HKD 810.4 million, indicating effective conversion of earnings into cash from core operations.

Earnings Power And Capital Efficiency

CPMC's earnings power is evidenced by its diluted EPS of HKD 0.43. Capital expenditures of HKD 499.6 million were substantial, reflecting ongoing investments in production capacity and operational capabilities. The difference between operating cash flow and capex resulted in positive free cash flow, supporting financial flexibility.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with cash and equivalents of HKD 2.39 billion. Total debt stands at HKD 5.37 billion, indicating a leveraged but manageable capital structure. The balance sheet supports ongoing operations and strategic investments in a capital-intensive industry.

Growth Trends And Dividend Policy

The company did not pay a dividend in FY2023, retaining earnings for reinvestment and growth initiatives. Historical performance and market positioning suggest a focus on organic expansion and market share consolidation within China's packaging sector rather than direct shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately HKD 7.94 billion, the market values the company at a significant discount to its annual revenue. A beta of 0.27 indicates lower volatility compared to the broader market, reflecting its stable, defensive business model within the consumer goods supply chain.

Strategic Advantages And Outlook

CPMC's strategic advantages include its diversified product portfolio across tinplate, aluminum, and plastic packaging, serving essential consumer sectors. Its integrated service offering provides a competitive edge. The outlook is tied to domestic consumption trends in China and the company's ability to maintain cost efficiency amid raw material price fluctuations.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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