investorscraft@gmail.com

Intrinsic ValueCre8 Direct (NingBo) Co., Ltd. (300703.SZ)

Previous Close$26.11
Intrinsic Value
Upside potential
Previous Close
$26.11

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

Cre8 Direct (NingBo) Co., Ltd. operates as a specialized manufacturer and distributor of paper-based consumer products within the global creative and stationery market. The company's core revenue model integrates design, development, and production capabilities, selling a diverse portfolio that includes stationery, office supplies, scrapbooking materials, paper crafting kits, children's crafting products, and paper-based storage solutions. It serves a broad international customer base of retailers and large corporate clients across the United States, Japan, Australia, and Europe. This positions the firm within the competitive but fragmented paper products sector, where it differentiates itself through vertical integration and a focus on creative, value-added items rather than commoditized paper goods. Its market standing is built on a foundation of manufacturing expertise established since its founding in 2001, allowing it to cater to the specific demands of international markets for themed and seasonal products like party supplies and dated goods. The company's strategic focus on design-intensive paper products provides a niche advantage against larger, more generalized competitors.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of approximately CNY 1.94 billion, demonstrating its significant scale in the paper products market. Profitability was evident with a net income of CNY 107.9 million, translating to a net margin of roughly 5.6%. Operational efficiency is reflected in the positive operating cash flow of CNY 148 million, which comfortably covered capital expenditures of CNY 120.1 million, indicating healthy cash generation from its core business activities.

Earnings Power And Capital Efficiency

The company's earnings power is demonstrated by a diluted EPS of CNY 0.60. The substantial gap between operating cash flow and capital expenditures suggests efficient reinvestment and strong underlying cash earnings. This indicates the business model can generate significant cash returns relative to the capital required to maintain and grow its manufacturing and design operations, supporting future expansion or shareholder returns.

Balance Sheet And Financial Health

Cre8 Direct maintains a solid balance sheet with a strong liquidity position, evidenced by cash and equivalents of CNY 560.8 million. Total debt stands at CNY 287.8 million, resulting in a conservative net cash position. This low leverage profile provides considerable financial flexibility and resilience against market downturns, underscoring a low-risk financial structure for a manufacturing-oriented business.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.15. This payout, against an EPS of CNY 0.60, implies a dividend payout ratio of approximately 25%, balancing income distribution with capital retention for future growth initiatives. The international scope of its revenue base provides a platform for geographic expansion and product diversification.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.26 billion, the market values the company at a price-to-earnings ratio of around 58, based on the latest fiscal year's earnings. This elevated multiple suggests investor expectations for significant future earnings growth beyond the current profitability level. The beta of 0.437 indicates lower volatility compared to the broader market.

Strategic Advantages And Outlook

The company's key strategic advantages lie in its integrated design-to-production model and established international distribution network. Its outlook is tied to global demand for creative and seasonal paper products, where its expertise provides a competitive edge. The challenge will be to navigate raw material cost fluctuations and shifting consumer preferences while leveraging its strong balance sheet to pursue organic growth or strategic acquisitions.

Sources

Company Description and Financial Data from Provider APIShenzhen Stock Exchange Filings

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