investorscraft@gmail.com

Intrinsic ValueShandong Huatai Paper Industry Shareholding Co.,Ltd (600308.SS)

Previous Close$4.21
Intrinsic Value
Upside potential
Previous Close
$4.21

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

Shandong Huatai Paper Industry operates as a diversified paper manufacturer in China's competitive basic materials sector, generating revenue through the production and sale of various paper grades including newsprint, cultural paper, art paper, and packaging paper. The company maintains an integrated production model that extends beyond paper manufacturing to include chemical by-products such as caustic soda, liquid chlorine, hydrogen peroxide, and propylene oxide, creating additional revenue streams and operational synergies. Operating within the capital-intensive paper industry, Huatai has established an international footprint with exports reaching Europe, the Americas, Southeast Asia, South Korea, and India, positioning itself as a mid-tier player in the global paper market while navigating the cyclical nature of commodity pricing and raw material costs.

Revenue Profitability And Efficiency

The company generated CNY 13.05 billion in revenue with modest net income of CNY 36.16 million, reflecting thin margins in the competitive paper industry. Operating cash flow of CNY 364.76 million indicates adequate operational funding, though significant capital expenditures of CNY -1.56 billion suggest ongoing heavy investment in production capacity and maintenance requirements typical for capital-intensive manufacturing operations.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.02 demonstrates limited earnings power relative to the company's substantial asset base. The negative free cash flow position, resulting from high capital expenditures exceeding operating cash flow, indicates the capital-intensive nature of paper manufacturing and potential challenges in generating sustainable returns on invested capital in the current market environment.

Balance Sheet And Financial Health

The company maintains CNY 1.68 billion in cash and equivalents against total debt of CNY 2.29 billion, indicating moderate leverage. The debt-to-equity structure appears manageable given the industry norms, though the balance sheet reflects the asset-heavy nature typical of paper manufacturing businesses requiring substantial fixed asset investments.

Growth Trends And Dividend Policy

The minimal dividend per share of CNY 0.008 suggests a conservative distribution policy, likely prioritizing capital retention for operational needs and debt servicing. The company's growth trajectory appears constrained by industry cyclicality and competitive pressures, with management likely focusing on operational efficiency rather than aggressive expansion in the current market conditions.

Valuation And Market Expectations

With a market capitalization of CNY 5.64 billion and a beta of 0.513, the market prices Huatai as a relatively stable but low-growth industrial stock. The valuation reflects expectations of modest future performance in line with the mature paper industry's characteristics, trading at multiples that suggest limited growth anticipation from investors.

Strategic Advantages And Outlook

The company's integrated production model and international export capabilities provide some competitive advantages, though it operates in a challenging industry facing environmental regulations and digitalization trends. The outlook remains cautious given thin margins, high capital requirements, and the cyclical nature of paper demand, requiring continuous operational optimization to maintain competitiveness.

Sources

Company financial statementsStock exchange disclosuresMarket 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