investorscraft@gmail.com

Intrinsic ValueJiangsu Newamstar Packaging Machinery Co.,Ltd (300509.SZ)

Previous Close$15.81
Intrinsic Value
Upside potential
Previous Close
$15.81

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

Jiangsu Newamstar Packaging Machinery operates as a specialized industrial machinery manufacturer focused on comprehensive beverage packaging solutions. The company's core revenue model derives from designing, manufacturing, and selling integrated production lines for the global beverage industry. Its extensive product portfolio spans the entire packaging process, including sophisticated pretreatment systems, various combiblocks for different beverage types, advanced blowing systems for container formation, precision filling systems, and automated secondary packaging and warehousing solutions. Newamstar serves a diverse clientele requiring aseptic, ultra-clean, hot-fill, and carbonated drink capabilities, extending beyond beverages into edible oils, condiments, and daily chemicals. Operating within the competitive industrial machinery sector, the company has established a distinct position by offering end-to-end automation rather than standalone equipment. This integrated approach provides significant value to beverage producers seeking turnkey solutions for efficiency and contamination control. Based in Zhangjiagang, China, Newamstar leverages its two decades of industry experience to maintain relevance in both domestic and international markets, competing through technological specialization and comprehensive system integration rather than pure cost leadership.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of approximately CNY 1.08 billion with net income of CNY 45.3 million, resulting in a net profit margin of 4.2%. Operating cash flow generation was robust at CNY 236.2 million, significantly exceeding net income and indicating healthy cash conversion. Capital expenditures of CNY 54.2 million suggest moderate reinvestment in productive capacity, maintaining a balanced approach between growth and financial discipline. The company's operational efficiency appears stable, though margin pressure may be present given the competitive nature of industrial machinery manufacturing.

Earnings Power And Capital Efficiency

Newamstar demonstrated modest earnings power with diluted EPS of CNY 0.15 for the fiscal year. The company maintains a solid cash position of CNY 645.6 million against total debt of CNY 216.2 million, indicating strong interest coverage capacity. Operating cash flow comfortably covers capital investment requirements, suggesting sustainable capital allocation without excessive leverage. The balance between retained earnings and dividend distributions reflects a conservative approach to capital management within the capital-intensive machinery sector.

Balance Sheet And Financial Health

The company's balance sheet exhibits considerable strength with substantial cash reserves representing approximately 74% of total market capitalization. Debt levels appear manageable at just 21.6% of cash holdings, providing significant financial flexibility. This conservative capital structure positions Newamstar to weather industry cycles and pursue strategic opportunities without liquidity concerns. The low debt-to-equity profile aligns with typical industrial machinery companies maintaining operational stability through economic fluctuations.

Growth Trends And Dividend Policy

Newamstar maintained a dividend payout ratio of 100% based on EPS of CNY 0.15 and dividend per share of CNY 0.15, indicating a commitment to shareholder returns despite modest earnings. The company's growth trajectory appears measured, with revenue scale suggesting a mid-sized participant in the packaging machinery landscape. Future expansion likely depends on international market penetration and technological innovation within the evolving beverage packaging industry, particularly in aseptic and sustainable packaging solutions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.80 billion, the company trades at a price-to-sales ratio of 2.6x and a price-to-earnings ratio of approximately 62x based on FY2024 results. The beta of 0.34 indicates lower volatility compared to the broader market, potentially reflecting the company's established niche and predictable business model. Valuation multiples suggest market expectations for future growth or potential margin expansion beyond current profitability levels.

Strategic Advantages And Outlook

Newamstar's strategic advantage lies in its comprehensive product ecosystem covering the entire beverage packaging value chain, from water treatment to automated warehousing. This integrated approach creates customer stickiness and cross-selling opportunities within the capital goods sector. The outlook remains tied to global beverage production trends, with opportunities in emerging markets and sustainability-driven packaging innovations. Potential challenges include competitive pressure from global machinery giants and cyclical demand fluctuations in the beverage industry affecting capital expenditure decisions.

Sources

Company financial statementsStock 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