investorscraft@gmail.com

Intrinsic ValueShandong Chenming Paper Holdings Limited (1812.HK)

Previous CloseHK$0.85
Intrinsic Value
Upside potential
Previous Close
HK$0.85

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

Shandong Chenming Paper Holdings Limited is a major integrated pulp and paper manufacturer based in China, operating within the basic materials sector. Its core revenue model is derived from the production and sale of a diverse portfolio of paper products, including cultural paper, white paper board, and household paper, alongside the generation of electric and thermal power. The company operates through distinct segments, with Machine Paper as its primary industrial focus, supplemented by Financial Services and property-related activities. This diversification provides multiple revenue streams but remains heavily anchored in the cyclical pulp and paper industry. Its market position is that of a large-scale domestic player with an international footprint, leveraging vertical integration from forestry and raw material processing to finished goods. The company navigates a competitive landscape characterized by price sensitivity, environmental regulations, and fluctuating demand, positioning itself through its extensive production capacity and broad product range.

Revenue Profitability And Efficiency

The company reported substantial revenue of HKD 22.7 billion for the period, underscoring its significant scale of operations. However, this was overshadowed by a severe net loss of HKD -7.4 billion, indicating profound profitability challenges. The negative diluted EPS of -2.55 HKD further confirms substantial losses per share, pointing to significant operational inefficiencies or adverse market conditions impacting its cost structure and margins.

Earnings Power And Capital Efficiency

Despite the substantial net loss, the company generated a positive operating cash flow of HKD 2.6 billion. This suggests that its core operations can still produce cash, though it is insufficient to cover overall losses. Capital expenditures were minimal at HKD -69 million, indicating a very low level of investment in maintaining or growing its asset base, which may reflect capital preservation efforts amidst financial distress.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 5.9 billion, which provides some short-term liquidity. However, this is heavily outweighed by a high total debt burden of HKD 31.6 billion, resulting in a highly leveraged financial structure. This significant debt load, coupled with substantial losses, raises serious concerns about the company's long-term solvency and overall financial health.

Growth Trends And Dividend Policy

Current trends are dominated by significant financial losses, indicating contraction rather than growth. The company's dividend policy is conservative, with a dividend per share of zero, reflecting a prioritization of cash preservation to navigate its current challenging financial position and no returns to shareholders in the form of distributions.

Valuation And Market Expectations

With a market capitalization of approximately HKD 5.3 billion, the market is valuing the company at a significant discount to its reported revenue, which is typical for firms experiencing deep losses. The beta of 0.929 suggests its stock price movement is slightly less volatile than the broader market, potentially pricing in a distressed state with limited near-term catalysts for appreciation.

Strategic Advantages And Outlook

The company's key advantages include its vertical integration, diverse product portfolio, and large-scale operations. The outlook remains challenging, hinging on its ability to return to profitability, manage its high debt load, and navigate the cyclical nature of the global paper industry, which is susceptible to raw material costs and economic demand cycles.

Sources

Company DescriptionProvided 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