investorscraft@gmail.com

Intrinsic ValueJahen Household Products Co., Ltd. (300955.SZ)

Previous Close$37.93
Intrinsic Value
Upside potential
Previous Close
$37.93

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

Jahen Household Products operates as an integrated manufacturer within China's consumer cyclical sector, specializing in both daily chemical products and their plastic packaging containers. The company's core revenue model is built on designing, developing, and manufacturing a diverse portfolio that includes cosmetics like skin care and perfume, household care items such as soap and disinfectant, and the plastic containers needed to house these goods. This dual focus on content and container creates a unique vertical integration, allowing Jahen to serve brand owners with complete, turnkey solutions from formulation to final packaging. The company operates in the competitive packaging and containers industry, catering primarily to the fast-moving consumer goods (FMCG) market in China and internationally. Its market position is that of a specialized supplier, leveraging its production capabilities in injection molding, blow molding, and injection blowing to meet the specific packaging requirements for cosmetics, home care products, and even lubricants. This integrated approach differentiates it from pure-play packaging companies or standalone chemical product manufacturers.

Revenue Profitability And Efficiency

For the fiscal year, Jahen reported revenue of approximately CNY 923 million. However, the company experienced a net loss of CNY 23.7 million, resulting in a diluted earnings per share of -CNY 0.24. This indicates significant pressure on profitability margins during the period. Operating cash flow was positive at CNY 38.4 million, but this was substantially outweighed by capital expenditures of nearly CNY 239 million, reflecting heavy investment in its manufacturing capabilities.

Earnings Power And Capital Efficiency

The company's current earnings power is challenged, as evidenced by the net loss. The negative EPS highlights difficulties in translating top-line revenue into bottom-line profitability. The significant capital expenditure program, which far exceeded operating cash flow, suggests a period of substantial investment, potentially aimed at expanding capacity or upgrading technology. The efficiency of this capital deployment in generating future returns will be a critical factor to monitor.

Balance Sheet And Financial Health

Jahen's balance sheet shows a cash position of CNY 144.6 million against total debt of CNY 579.7 million, indicating a leveraged financial structure. The debt level is substantial relative to the company's market capitalization, which could imply elevated financial risk and interest obligations. The health of the balance sheet is a key area of focus given the current loss-making position and the high level of capital investment.

Growth Trends And Dividend Policy

Despite the net loss for the period, the company maintained a dividend per share of CNY 0.28. The payment of a dividend while reporting a loss is an notable aspect of its capital allocation policy, which may be aimed at supporting shareholder returns. The growth trajectory appears to be in a transitional phase, characterized by high investment (capex) but negative earnings, suggesting the company is funding expansion during a challenging operational period.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.96 billion, the market is valuing the company at a significant multiple to its current revenue, despite the lack of profitability. The beta of 1.074 indicates that the stock's price movement is slightly more volatile than the broader market. This valuation likely incorporates expectations of a future recovery in profitability and a return on the substantial capital investments being made.

Strategic Advantages And Outlook

Jahen's strategic advantage lies in its integrated business model, which allows it to control the entire supply chain from product formulation to packaging. The outlook is contingent on the company's ability to successfully leverage its recent capital investments to improve operational efficiency and return to profitability. Navigating the competitive consumer goods and packaging landscape in China while managing its debt load will be critical for its long-term strategic success.

Sources

Company DescriptionFinancial Data Provided

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