investorscraft@gmail.com

Intrinsic ValueZhengye International Holdings Company Limited (3363.HK)

Previous CloseHK$0.34
Intrinsic Value
Upside potential
Previous Close
HK$0.34

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

Zhengye International Holdings operates as a specialized manufacturer of paper-based packaging solutions in China's competitive basic materials sector. The company generates revenue through two primary segments: Paper-Based Packaging products including craft cartons, color printing cartons, and honeycomb paper products, and Corrugated Medium Paper manufacturing. Its integrated service model encompasses design, printing, logistics, and comprehensive packaging solutions, positioning it as a value-added provider rather than just a commodity producer. The company strategically serves manufacturers of home appliances, fast-moving consumer goods, and electronic products, leveraging its expertise in watermark cartons and box boards. This focused approach allows Zhengye to maintain relevance in specific industrial packaging niches while competing against larger diversified paper product manufacturers. The company's market position reflects a regional player with specialized capabilities in decorative and functional packaging solutions for industrial clients.

Revenue Profitability And Efficiency

The company generated HKD 2.44 billion in revenue with net income of HKD 36.4 million, indicating thin margins characteristic of the competitive paper packaging industry. The net profit margin of approximately 1.5% reflects the capital-intensive nature of paper manufacturing and pricing pressures in the market. Operating cash flow data is unavailable, limiting full assessment of cash conversion efficiency.

Earnings Power And Capital Efficiency

Zhengye reported diluted EPS of HKD 0.073, demonstrating modest earnings generation relative to its market capitalization. The absence of operating cash flow and capital expenditure data prevents comprehensive analysis of cash-based returns and reinvestment efficiency. The company's ability to maintain positive earnings amid industry challenges suggests operational discipline.

Balance Sheet And Financial Health

The balance sheet shows HKD 187.4 million in cash against total debt of HKD 1.06 billion, indicating significant leverage. The debt-to-equity structure appears aggressive for the industry, potentially reflecting capital investments in manufacturing capacity. The liquidity position requires careful monitoring given the cyclical nature of packaging demand.

Growth Trends And Dividend Policy

The company maintained a dividend payout of HKD 0.022 per share, representing a payout ratio of approximately 30% based on earnings. This dividend policy suggests management's commitment to shareholder returns despite modest profitability. Growth trends cannot be fully assessed without historical comparative data.

Valuation And Market Expectations

With a market capitalization of HKD 190 million, the company trades at approximately 0.08 times revenue and 5.2 times earnings. The low beta of 0.388 suggests the market perceives the stock as relatively defensive, possibly reflecting its niche positioning and stable customer base in essential packaging markets.

Strategic Advantages And Outlook

Zhengye's integrated packaging solutions and specialized product offerings provide competitive advantages in serving specific industrial segments. The company's focus on value-added services beyond basic manufacturing may help maintain customer relationships. However, high leverage and thin margins present ongoing challenges in the capital-intensive paper industry.

Sources

Company annual reportHong Kong Stock Exchange filingsMarket data providers

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