investorscraft@gmail.com

Intrinsic ValueShanghai Zijiang Enterprise Group Co., Ltd. (600210.SS)

Previous Close$7.70
Intrinsic Value
Upside potential
Previous Close
$7.70

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

Shanghai Zijiang Enterprise Group Co., Ltd. is a diversified industrial conglomerate operating primarily within China's packaging and containers sector, a subset of the consumer cyclical industry. Its core revenue model is derived from manufacturing and selling a wide array of packaging solutions, including PET preforms and bottles, crown caps, and various plastic and paper-based printed materials. The company serves essential consumer goods markets, providing critical packaging for beverages, sanitary products, and other fast-moving consumer goods, which ensures a degree of demand stability. Beyond its primary packaging operations, Zijiang has strategically diversified into real estate development and the construction of scientific parks, creating additional revenue streams. This diversification provides a hedge against cyclicality in its core business but also introduces exposure to the Chinese property market. Its headquarters in Shanghai positions it within a major economic hub, providing access to key supply chains and consumer markets. The company's market position is that of an established, integrated domestic player with a broad product portfolio catering to a essential industrial need.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of CNY 10.64 billion. Profitability was strong, with net income reaching CNY 808.8 million, translating to a healthy net margin. Operating cash flow generation was solid at CNY 988.8 million, indicating effective conversion of earnings into cash from core business activities.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power with a diluted EPS of CNY 0.53. Capital expenditure was significant at CNY -1.21 billion, indicating substantial investment in maintaining or expanding its production and real estate assets. This high level of investment is a key factor in its operational strategy and future capacity.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 2.04 billion. Total debt stands at CNY 3.43 billion. The relationship between its cash holdings and debt obligations suggests a manageable leverage profile, providing a stable foundation for its operations and investments.

Growth Trends And Dividend Policy

The company has established a shareholder returns policy, evidenced by a dividend per share of CNY 0.30. This payout represents a significant portion of its earnings, signaling a commitment to returning capital to investors alongside its internal reinvestment and growth initiatives within its diversified operations.

Valuation And Market Expectations

With a market capitalization of approximately CNY 11.54 billion, the market values the company at roughly 1.1 times its annual revenue. A beta of 0.283 indicates the stock has historically exhibited significantly lower volatility than the broader market, suggesting it is perceived as a relatively defensive investment.

Strategic Advantages And Outlook

The company's strategic advantages lie in its diversified revenue base across packaging and real estate, its established market presence, and its position in a stable essential industry. Its outlook is tied to domestic consumption trends in China and the performance of its real estate ventures, balanced by its core packaging business which provides a steady operational foundation.

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