investorscraft@gmail.com

Intrinsic ValueShanghai Baosteel Packaging Co., Ltd. (601968.SS)

Previous Close$6.06
Intrinsic Value
Upside potential
Previous Close
$6.06

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

Shanghai Baosteel Packaging operates as a specialized metal packaging manufacturer serving the food and beverage industries with advanced packaging solutions. The company's core revenue model centers on producing high-quality two-piece film cans with easy-open lids, printed iron products, and innovative material packaging that meet stringent food safety standards. As a subsidiary of Baosteel Metal Co., Ltd., the company leverages its parent company's steel production capabilities and supply chain advantages to maintain cost competitiveness while delivering durable, sustainable packaging options. Operating within China's massive consumer cyclical sector, the company has established a strong market position by catering to major food and beverage brands requiring reliable, mass-produced metal containers. Its strategic focus on technological innovation and material science advancements allows it to address evolving consumer preferences for convenience and sustainability while maintaining robust relationships with large-scale industrial clients across the packaged goods value chain.

Revenue Profitability And Efficiency

The company generated CNY 8.32 billion in revenue with net income of CNY 172 million, reflecting a net margin of approximately 2.1%. Operating cash flow of CNY 1.18 billion significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of CNY 672 million demonstrate ongoing investment in production capacity and technological upgrades to maintain competitive positioning.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.15 reflects moderate earnings power relative to the company's scale. The substantial operating cash flow generation relative to net income suggests effective working capital management and strong underlying business cash flows. The company maintains disciplined capital allocation with investments focused on maintaining production efficiency and product innovation.

Balance Sheet And Financial Health

The balance sheet appears conservative with CNY 1.19 billion in cash and equivalents against total debt of CNY 588 million, indicating strong liquidity and low leverage. This financial structure provides flexibility for operational needs and potential strategic investments while maintaining a robust financial cushion in a cyclical industry.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.074, representing a payout ratio of approximately 49% based on diluted EPS. This balanced capital return policy supports investor returns while retaining earnings for reinvestment in business development and operational improvements within the packaging sector.

Valuation And Market Expectations

With a market capitalization of CNY 6.61 billion, the company trades at approximately 0.8 times revenue and 38 times earnings. The low beta of 0.373 suggests the market perceives the stock as relatively defensive compared to broader market movements, reflecting the essential nature of packaging services despite cyclical end markets.

Strategic Advantages And Outlook

As a Baosteel subsidiary, the company benefits from integrated supply chain advantages and technical expertise in metal processing. Its focus on food-grade packaging positions it well within China's growing consumer markets, though margin pressures from raw material costs remain an ongoing challenge requiring continuous operational efficiency improvements.

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