investorscraft@gmail.com

Intrinsic ValueShanghai Xintonglian Packaging Co., Ltd. (603022.SS)

Previous Close$11.35
Intrinsic Value
Upside potential
Previous Close
$11.35

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 Xintonglian Packaging operates as a specialized manufacturer and distributor of protective wood and paper packaging solutions, primarily serving China's industrial and technology sectors. The company's core revenue model is built on the production and sale of customized packaging products, supplemented by wholesale and retail operations for related materials and value-added packaging services. Its product portfolio is engineered for high-value, fragile goods across diverse end-markets including computer and electronics, automotive parts, new energy equipment, heavy machinery, biomedical products, and express logistics, positioning it as an essential supply chain partner. The firm leverages its integrated service capabilities and established presence in the key industrial hub of Shanghai to maintain a competitive position within the fragmented packaging and containers industry, catering to clients who require reliable, performance-oriented packaging for sensitive and expensive components.

Revenue Profitability And Efficiency

The company generated revenue of CNY 876.0 million for the period. It demonstrated profitability with net income of CNY 49.8 million, resulting in a net profit margin of approximately 5.7%. Operating cash flow was robust at CNY 72.4 million, significantly exceeding capital expenditures, indicating healthy conversion of earnings into cash.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.25, reflecting the company's earnings power on a per-share basis. The positive operating cash flow of CNY 72.4 million, which comfortably covered capital expenditures of CNY 49.5 million, demonstrates solid capital efficiency and an ability to self-fund its operational investments.

Balance Sheet And Financial Health

The balance sheet appears conservatively managed with a cash position of CNY 162.5 million against total debt of CNY 69.4 million. This results in a net cash position, indicating strong liquidity and a low financial risk profile, which provides significant flexibility for future operations or strategic initiatives.

Growth Trends And Dividend Policy

The company has established a shareholder return policy, distributing a dividend of CNY 0.078 per share. This payout, combined with its underlying profitability and strong cash generation, suggests a commitment to returning capital to shareholders while maintaining a foundation for potential reinvestment and organic growth.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.20 billion, the market values the company at a price-to-earnings multiple derived from its current earnings. A beta of 0.574 indicates the stock has historically been less volatile than the broader market, which may appeal to certain investor profiles seeking lower-risk exposure.

Strategic Advantages And Outlook

The company's strategic advantages include its specialization in high-value product packaging and its established position within key growth sectors like electronics and new energy in China. Its net cash balance sheet provides a sturdy platform to navigate economic cycles and potentially capitalize on strategic opportunities that may arise in its evolving market.

Sources

Company DescriptionProvided 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