investorscraft@gmail.com

Intrinsic ValueGuangxi Fenglin Wood Industry Group Co.,Ltd (601996.SS)

Previous Close$2.42
Intrinsic Value
Upside potential
Previous Close
$2.42

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

Guangxi Fenglin Wood Industry Group operates as an integrated forest products company specializing in wood-based panel manufacturing and sustainable afforestation operations. The company's core revenue model centers on producing and selling engineered wood products, including medium-density fiberboard and particleboard, while maintaining its own forest resources for raw material security. Operating within China's basic materials sector, Fenglin Wood leverages vertical integration to control costs and ensure supply chain stability in the competitive lumber and forest products industry. The company serves both domestic Chinese and international markets, positioning itself as a regional manufacturer with export capabilities. Its market position reflects the challenges of capital-intensive manufacturing amid fluctuating raw material costs and environmental regulations, requiring efficient scale operations to maintain competitiveness against larger integrated paper and wood products conglomerates.

Revenue Profitability And Efficiency

The company generated CNY 2.02 billion in revenue for the period but reported a net loss of CNY 120 million, indicating significant profitability challenges. Negative operating cash flow of CNY 174 million suggests operational inefficiencies or working capital pressures in the current market environment. The combination of revenue generation with substantial losses points to margin compression or operational headwinds affecting the wood products manufacturing sector.

Earnings Power And Capital Efficiency

Diluted EPS of -CNY 0.11 reflects weakened earnings power amid challenging market conditions. Negative operating cash flow coupled with capital expenditures of CNY 57.6 million indicates the company is investing while experiencing cash consumption from operations. This pattern suggests capital efficiency concerns, particularly given the capital-intensive nature of wood panel manufacturing requiring ongoing facility maintenance and upgrades.

Balance Sheet And Financial Health

The company maintains a solid cash position of CNY 744 million against total debt of CNY 714 million, providing adequate liquidity coverage. The near parity between cash reserves and debt obligations suggests manageable leverage but limited financial flexibility for additional investments. The balance sheet structure indicates conservative financing approach despite operational challenges in the current period.

Growth Trends And Dividend Policy

Despite reporting a net loss, the company maintained a dividend payment of CNY 0.12 per share, suggesting commitment to shareholder returns or potentially utilizing retained earnings from previous profitable periods. The negative earnings and cash flow trends indicate growth challenges, though the sustained dividend may reflect management's confidence in medium-term recovery or strategic positioning within the cyclical wood products industry.

Valuation And Market Expectations

With a market capitalization of CNY 2.79 billion, the company trades at a negative earnings multiple due to recent losses. The beta of 0.535 indicates lower volatility than the broader market, potentially reflecting the defensive nature of basic materials stocks. Market valuation appears to incorporate expectations for recovery given the maintained dividend amid current operational challenges.

Strategic Advantages And Outlook

The company's vertical integration through afforestation operations provides raw material security and cost control advantages in wood panel manufacturing. However, current operational challenges require strategic focus on margin improvement and cash flow generation. The outlook depends on commodity price recovery, operational efficiency enhancements, and potential market share gains in China's evolving construction materials sector.

Sources

Company financial reportsShanghai Stock 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