investorscraft@gmail.com

Intrinsic ValueMudanjiang Hengfeng Paper Co.,Ltd (600356.SS)

Previous Close$9.85
Intrinsic Value
Upside potential
Previous Close
$9.85

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

Mudanjiang Hengfeng Paper operates as a specialized manufacturer of cigarette-related papers and specialty paper products, serving both domestic Chinese and international markets. The company's core revenue model centers on producing and selling a diverse portfolio of paper products specifically engineered for the tobacco industry, including cigarette paper, filter paper, tipping paper, and rolling paper, alongside other specialized papers for medical, food packaging, and industrial applications. As a subsidiary of Mudanjiang Hengfeng Paper Industry Group, the company leverages its long-standing history since 1952 to maintain its position within the basic materials sector, focusing on niche, high-value paper segments rather than commoditized bulk paper production. Its market positioning is defined by its specialization and vertical integration within the tobacco supply chain, catering to a stable but regulated industry with specific technical requirements for paper products.

Revenue Profitability And Efficiency

The company generated revenue of CNY 2.77 billion with net income of CNY 115.8 million, resulting in a net profit margin of approximately 4.2%. Operating cash flow was positive at CNY 233.1 million, though significant capital expenditures of CNY 301.3 million indicate ongoing investment in production capabilities. This suggests moderate profitability within a capital-intensive industry, with cash generation supporting operational needs.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.39 reflects the company's earnings capacity relative to its equity base. The substantial capital expenditure program, which exceeded operating cash flow, indicates aggressive investment in productive assets. This strategy suggests management is prioritizing capacity expansion or technological upgrades to enhance long-term competitive positioning in its specialized paper markets.

Balance Sheet And Financial Health

The company maintains CNY 320.8 million in cash and equivalents against total debt of CNY 413.2 million, indicating a manageable leverage position. The liquidity position appears adequate with cash covering a significant portion of outstanding obligations. The balance sheet structure reflects a typical manufacturing company with balanced debt usage for operational and investment purposes.

Growth Trends And Dividend Policy

The company demonstrates a shareholder return policy with a dividend per share of CNY 0.12, representing a payout ratio of approximately 31% based on current EPS. This balanced approach indicates management's commitment to returning capital to shareholders while retaining earnings for reinvestment. The growth trajectory appears focused on maintaining market position in specialized paper segments rather than aggressive expansion.

Valuation And Market Expectations

With a market capitalization of CNY 3.04 billion, the company trades at a P/E ratio of approximately 26 based on current earnings. The beta of 0.568 suggests lower volatility compared to the broader market, reflecting the defensive nature of its tobacco-related business and stable demand patterns in its core markets.

Strategic Advantages And Outlook

The company's strategic advantages include its long-established presence in specialized paper manufacturing, particularly for the stable tobacco industry, and its diverse product portfolio serving multiple end markets. Its subsidiary status within a larger paper industry group provides potential operational synergies. The outlook remains tied to demand patterns in the tobacco sector and the company's ability to maintain its technical expertise in specialty paper production.

Sources

Company financial statementsMarket data providersExchange disclosures

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