investorscraft@gmail.com

Intrinsic ValueShandong Bohui Paper Industry Co., Ltd. (600966.SS)

Previous Close$7.46
Intrinsic Value
Upside potential
Previous Close
$7.46

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 Bohui Paper Industry Co., Ltd. is a vertically integrated paper manufacturer operating within China's basic materials sector. The company's core revenue model is derived from the research, development, production, and sale of a diverse portfolio of specialized paper products. Its offerings are segmented into high-value applications, including high-grade coated white cardboards for premium packaging in cosmetics, pharmaceuticals, and consumer goods, as well as technical papers like kraftliner for industrial packaging and specialized papers for the publishing and construction industries (e.g., gypsum face paper). This positions Bohui Paper as a significant domestic supplier catering to essential, non-cyclical end-markets such as education, healthcare, and fast-moving consumer goods packaging. The company's market position is strengthened by its comprehensive product range and established presence, allowing it to serve a broad customer base across multiple stable industrial and consumer segments within the region.

Revenue Profitability And Efficiency

The company generated substantial revenue of CNY 18.93 billion for the period. However, profitability was constrained, with net income of CNY 175.8 million resulting in a thin net margin. Operating cash flow of CNY 695.2 million was positive but notably lower than revenue, indicating significant working capital requirements or cost pressures inherent in its capital-intensive manufacturing operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.14, reflecting modest earnings power relative to the company's scale. Capital expenditures of CNY 549.4 million were significant, highlighting the ongoing investment needed to maintain and modernize production assets. The disparity between operating cash flow and capex suggests internal cash generation is sufficient to cover a portion of these investments.

Balance Sheet And Financial Health

The balance sheet shows a strong cash position of CNY 3.05 billion, providing a solid liquidity buffer. This is counterbalanced by a considerable total debt load of CNY 7.26 billion. The resulting leveraged position is typical for capital-intensive manufacturers but requires careful management of cash flows to service obligations and fund operations efficiently.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.02844. This payout, against the current EPS, indicates a conservative but established dividend policy. Future growth is likely tied to operational efficiency improvements and demand stability within its core paper product markets in China.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.83 billion, the market valuation appears to reflect the company's current modest profitability and leveraged financial structure. A beta of 0.624 suggests the stock is perceived as less volatile than the broader market, potentially indicating investor view of it as a stable, albeit slow-growth, industrial entity.

Strategic Advantages And Outlook

The company's strategic advantages lie in its vertical integration and diverse product portfolio serving essential industries. The outlook is contingent on effectively managing input cost volatility and debt, while leveraging its market position to capitalize on steady demand from packaging, publishing, and construction sectors in China.

Sources

Company DescriptionPublic Financial Data

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