investorscraft@gmail.com

Intrinsic ValueYueyang Forest & Paper Co., Ltd. (600963.SS)

Previous Close$5.74
Intrinsic Value
Upside potential
Previous Close
$5.74

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

Yueyang Forest & Paper Co., Ltd. is a vertically integrated paper manufacturer operating within China's basic materials sector, producing a diverse portfolio of paper products including offset, digital printing, copy, and industrial packaging papers. Its core revenue model is based on the manufacturing and sale of these products to a broad customer base comprising publishers, large printing plants, paper product processors, and dealers, supplemented by export sales to markets in Asia and East Africa. The company operates in a highly competitive and cyclical industry, with its market position supported by its comprehensive product range and established domestic distribution network, though it faces significant pressure from both input cost volatility and environmental regulations impacting the broader paper and forest products industry.

Revenue Profitability And Efficiency

The company generated revenue of CNY 8.13 billion for the period. Profitability was modest with net income of CNY 166.7 million, resulting in a net margin of approximately 2.0%. Operating cash flow was robust at CNY 763.2 million, indicating effective conversion of earnings into cash, though this was heavily outweighed by significant capital expenditures of CNY -1.93 billion.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.09, reflecting the company's current earnings power. The substantial capital expenditure figure, which far exceeded operating cash flow, suggests aggressive investment in maintaining or expanding productive capacity. This indicates a capital-intensive business model where significant reinvestment is required to sustain operations and competitiveness.

Balance Sheet And Financial Health

The company maintains a cash position of CNY 1.38 billion, providing some liquidity. However, total debt is substantial at CNY 7.34 billion, indicating a leveraged financial structure. The high debt level relative to equity and cash flow warrants careful monitoring of financial health, particularly in a cyclical industry susceptible to economic downturns.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, paying a dividend of CNY 0.03014 per share. The significant capital expenditure suggests a focus on capacity-driven growth or operational efficiency improvements. The balance between reinvestment for growth and shareholder returns appears tilted towards funding internal capital projects.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.38 billion, the market values the company at roughly 1.03 times its annual revenue. A beta of 0.764 indicates the stock is less volatile than the broader market, which may reflect its established position in a traditional industry and its status as a state-influenced entity in China's basic materials sector.

Strategic Advantages And Outlook

The company's key strategic advantages include its vertical integration, diverse product portfolio, and established domestic presence. The outlook is tied to the cyclical demand for paper products, management's ability to navigate input cost pressures, and the execution of its significant capital investment program to drive future efficiency and competitiveness.

Sources

Company Annual ReportShanghai Stock Exchange 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