investorscraft@gmail.com

Intrinsic ValueYibin Paper Industry Co., Ltd. (600793.SS)

Previous Close$21.12
Intrinsic Value
Upside potential
Previous Close
$21.12

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

Yibin Paper Industry operates as a specialized paper manufacturer in China's competitive basic materials sector, focusing primarily on paper products for packaging and household applications. The company generates revenue through the production and sale of food packaging base paper, household paper base paper, finished household paper products, natural paper cups, and tissue base papers. Operating since 1944 and headquartered in Yibin, the company serves domestic market needs while navigating the capital-intensive nature of paper manufacturing with its established production infrastructure and regional market presence. Its product portfolio targets both industrial packaging requirements and consumer household paper markets, positioning it within the broader paper and forest products industry where scale, operational efficiency, and raw material sourcing capabilities determine competitive advantage.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.24 billion for the period but experienced significant challenges with a net loss of CNY 128.4 million and negative diluted EPS of CNY -0.73. Despite the negative bottom line, operating cash flow remained positive at CNY 366.9 million, indicating some operational cash generation capability. Capital expenditures of CNY -74.2 million suggest maintained but restrained investment in production assets during this challenging period.

Earnings Power And Capital Efficiency

Current earnings power appears constrained given the substantial net loss position. The positive operating cash flow of CNY 366.9 million provides some offset to the reported losses, suggesting potential non-cash charges affecting profitability. The company's capital efficiency metrics require improvement, as the negative earnings and significant debt load indicate challenges in generating adequate returns on invested capital in the current operating environment.

Balance Sheet And Financial Health

The balance sheet shows moderate liquidity with cash and equivalents of CNY 123.4 million against substantial total debt of CNY 1.66 billion, indicating elevated leverage. The debt-to-equity structure appears weighted toward liabilities, creating financial flexibility concerns. The company's financial health is under pressure given the combination of operating losses and high debt levels, requiring careful management of working capital and debt obligations.

Growth Trends And Dividend Policy

No dividend payments were made during the period, consistent with the company's loss position and need to preserve capital. Growth trends appear challenged given the negative profitability, though the maintained revenue base suggests ongoing market presence. The company's focus likely remains on operational turnaround rather than shareholder returns in the current environment.

Valuation And Market Expectations

With a market capitalization of CNY 4.26 billion, the market appears to be valuing the company above its current financial performance, potentially reflecting expectations of recovery or asset value. The beta of 0.605 suggests lower volatility than the broader market, possibly indicating perceived stability or limited growth expectations. Valuation metrics based on earnings are not meaningful given the loss position.

Strategic Advantages And Outlook

The company's long operating history since 1944 provides established market relationships and production experience. Its focus on specialized paper products for packaging and household use offers some market differentiation. The outlook remains challenging given current profitability issues and high leverage, requiring successful operational improvements and potentially strategic repositioning within the competitive paper industry to restore sustainable financial performance.

Sources

Company financial reportsStock 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