investorscraft@gmail.com

Intrinsic ValuePacific Millennium Packaging Group Corporation (1820.HK)

Previous CloseHK$2.50
Intrinsic Value
Upside potential
Previous Close
HK$2.50

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

Pacific Millennium Packaging Group Corporation operates as a specialized manufacturer of corrugated packaging materials within China's expansive consumer cyclical sector. The company's core revenue model is built on the production and sale of a diverse portfolio of packaging solutions, including single, double, and triple-wall corrugated sheet boards and boxes, alongside specialized products like paper pallets and heavy-duty packaging. It serves a broad industrial clientele across food and beverage, electronics, e-commerce, and durable goods, providing essential integrated packaging services that support supply chain logistics and product protection. Its market position is that of a regional B2B supplier, deeply embedded in the manufacturing ecosystem of Eastern China, competing on its ability to deliver tailored, cost-effective packaging for a wide array of industrial and consumer end-markets from its operational base in Shanghai.

Revenue Profitability And Efficiency

The group generated HKD 2.13 billion in revenue for the period but reported a net loss of HKD 19.37 million, indicating significant margin pressure. Operating cash flow was positive at HKD 28.2 million, yet this was substantially outweighed by capital expenditures of HKD 69.45 million, reflecting heavy ongoing investment in its production infrastructure.

Earnings Power And Capital Efficiency

The diluted EPS of -HKD 0.0644 demonstrates a current lack of earnings power. The negative net income, coupled with high capital intensity as evidenced by the capex outflow, points to challenges in achieving efficient returns on invested capital in the competitive packaging market.

Balance Sheet And Financial Health

Financial health is a concern, with a high total debt load of HKD 998.17 million against cash and equivalents of HKD 99.4 million, indicating a leveraged position. This significant debt burden could constrain financial flexibility and increase vulnerability to interest rate fluctuations or economic downturns.

Growth Trends And Dividend Policy

Despite the reported net loss, the company maintained a dividend per share of HKD 0.08, which may be aimed at shareholder retention. The trend of substantial capital expenditure suggests a strategy focused on capacity expansion or modernization, though this has not yet translated into profitable growth.

Valuation And Market Expectations

With a market capitalization of approximately HKD 802.7 million, the market is valuing the company at a significant discount to its annual revenue, reflecting skepticism about its path to profitability. The exceptionally low beta of 0.021 suggests the stock is perceived as having very low correlation to broader market movements.

Strategic Advantages And Outlook

Its strategic advantage lies in its integrated service offering and established presence serving key Chinese industrial sectors. The outlook hinges on its ability to leverage recent capital investments to improve operational efficiency, reduce its debt burden, and return to profitability in a cost-sensitive market.

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