investorscraft@gmail.com

Intrinsic ValueGuangdong Guanhao High-Tech Co., Ltd. (600433.SS)

Previous Close$3.52
Intrinsic Value
Upside potential
Previous Close
$3.52

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

Guangdong Guanhao High-Tech Co., Ltd. operates as a specialized paper manufacturer in China's basic materials sector, producing a diverse portfolio of high-value paper products. Its core revenue model is based on the sale of carbonless copy papers, thermal papers, white cardboards, and self-adhesive label materials under the Guanhao and Haozheng brands. These products serve critical functions across logistics, banking, taxation, retail, and digital printing industries, providing essential materials for variable information labels, receipts, and packaging. The company has established a notable market position by catering to both domestic demand and international exports, with a presence in the United States, Europe, and Southeast Asia. This export-oriented strategy diversifies its revenue streams and mitigates regional market risks. Operating since 1993 and headquartered in Zhanjiang, the firm leverages its long-standing industry experience and technological capabilities in paper-based high-tech materials to maintain competitiveness in a capital-intensive and cyclical sector.

Revenue Profitability And Efficiency

The company generated revenue of CNY 7.59 billion for the period, demonstrating significant scale in its operations. However, net income was CNY 183.7 million, resulting in a relatively thin net profit margin of approximately 2.4%, indicating competitive pressures or high input costs. Operating cash flow of CNY 293.7 million was positive but substantially lower than capital expenditures, suggesting aggressive investment activities.

Earnings Power And Capital Efficiency

Diluted EPS stood at CNY 0.10, reflecting modest earnings power relative to the share count. The significant capital expenditure of CNY 740.95 million, which exceeded operating cash flow, indicates heavy investment in production capacity or technological upgrades. This suggests a focus on long-term asset development rather than short-term earnings optimization.

Balance Sheet And Financial Health

The company maintains a solid cash position of CNY 1.20 billion, providing liquidity for operations. However, total debt of CNY 3.14 billion represents a substantial financial obligation. The relationship between cash reserves and debt levels indicates leveraged operations typical for capital-intensive manufacturing, requiring careful management of debt servicing capabilities.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder return policy with a dividend per share of CNY 0.06, representing a 60% payout ratio based on EPS. This dividend distribution suggests a commitment to returning capital to investors despite the substantial reinvestment through capital expenditures, indicating balanced capital allocation between growth investments and shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.07 billion, the company trades at a P/E ratio of around 33 based on current earnings. The beta of 0.967 indicates stock volatility nearly in line with the broader market, suggesting investors view the company as having average market risk within its sector.

Strategic Advantages And Outlook

The company's strategic advantages include its diversified product portfolio serving multiple industries and established export channels. Its focus on high-tech paper products positions it to benefit from growing demand in logistics and digital printing applications. The substantial capital investments suggest preparation for future capacity expansion or technological advancement, though execution will be critical given current profitability levels.

Sources

Company description and financial data providedShanghai Stock Exchange filings

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