investorscraft@gmail.com

Intrinsic ValueGuiZhou YongJi Printing CO.,LTD (603058.SS)

Previous Close$10.95
Intrinsic Value
Upside potential
Previous Close
$10.95

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

GuiZhou YongJi Printing operates as a specialized packaging and printing company serving China's tobacco industry, with a focused revenue model centered on producing high-quality cigarette packaging materials. The company provides comprehensive printing solutions including cigarette boxes, wrapping paper strips, and sophisticated anti-counterfeiting features through advanced processes like laser transfer, holographic technology, and bronzing. Operating within the consumer cyclical sector, YongJi occupies a niche position as a dedicated supplier to tobacco manufacturers, leveraging its technical expertise in gravure and offset printing to maintain competitive advantages. The company's market positioning is strengthened by its integrated service offering that spans design, plate making, and multiple specialized printing techniques, creating barriers to entry through technical complexity and regulatory compliance requirements. This specialized focus on the tobacco packaging segment provides stable demand patterns while exposing the company to industry-specific regulatory risks and concentration concerns.

Revenue Profitability And Efficiency

The company generated CNY 905 million in revenue with strong profitability, achieving net income of CNY 160 million representing a 17.7% net margin. Operating cash flow of CNY 138 million demonstrates solid cash conversion from operations, while capital expenditures of CNY 82 million indicate ongoing investment in production capabilities and technological upgrades to maintain competitive positioning.

Earnings Power And Capital Efficiency

YongJi exhibits robust earnings power with diluted EPS of CNY 0.38, reflecting efficient capital allocation within its specialized market niche. The company maintains disciplined capital spending focused on enhancing printing technologies and anti-counterfeiting capabilities, supporting sustained profitability in its tobacco packaging segment while managing operational costs effectively.

Balance Sheet And Financial Health

The balance sheet shows moderate financial leverage with total debt of CNY 269 million against cash reserves of CNY 146 million, indicating manageable debt levels. The company maintains adequate liquidity for operational needs while supporting its capital investment program, with a conservative financial structure appropriate for its industry positioning.

Growth Trends And Dividend Policy

The company demonstrates commitment to shareholder returns through a dividend per share of CNY 0.115, representing a payout ratio of approximately 30% based on current earnings. This balanced approach supports both capital retention for growth initiatives and direct returns to investors, reflecting management's confidence in sustainable cash generation capabilities.

Valuation And Market Expectations

With a market capitalization of CNY 3.92 billion, the company trades at a P/E ratio of approximately 24.5 times earnings, reflecting market expectations for stable performance in its specialized niche. The beta of 0.493 indicates lower volatility than the broader market, suggesting perceived defensive characteristics within the packaging sector.

Strategic Advantages And Outlook

The company's strategic advantages include specialized technical expertise in tobacco packaging and anti-counterfeiting technologies, creating barriers to entry. Outlook remains tied to tobacco industry dynamics, with regulatory environment and manufacturer demand patterns being key factors influencing future performance and growth opportunities in this specialized segment.

Sources

Company financial statementsStock 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