investorscraft@gmail.com

Intrinsic ValueZhejiang Rongsheng Environmental Protection Paper Joint Stock Co., Ltd. (603165.SS)

Previous Close$14.80
Intrinsic Value
Upside potential
Previous Close
$14.80

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

Zhejiang Rongsheng Environmental Protection Paper Joint Stock Co., Ltd. operates within China's packaging and containers sector, specializing in the production and sale of recycled paper products. Its core revenue model is built on manufacturing and distributing kraft cardboard paper, corrugated base paper, and finished packaging products, primarily serving domestic industrial and consumer goods clients while maintaining an export business. The company leverages its long-standing operational history, founded in 1980, to establish itself as a regional player in the environmentally conscious segment of the paper industry, integrating steam production as a secondary operational output. Its market position is characterized by a focus on sustainable materials, catering to the growing demand for recycled packaging solutions within the consumer cyclical sector, though it operates in a highly competitive and fragmented market.

Revenue Profitability And Efficiency

The company generated revenue of CNY 2.24 billion with a net income of CNY 286 million, indicating a healthy net profit margin of approximately 12.8%. Operating cash flow was positive at CNY 111 million, though it was significantly lower than net income, suggesting potential working capital investments or timing differences in cash collection.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 1.00, reflecting solid earnings power relative to its share count. Capital expenditures of CNY -70 million were more than covered by operating cash flow, indicating the company is funding its investments internally and maintaining positive free cash flow generation.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 1.60 billion. However, total debt is also substantial at CNY 1.76 billion, resulting in a net debt position. The overall financial health appears manageable given the company's profitability and cash generation.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly approach with a dividend per share of CNY 0.50, representing a 50% payout ratio based on its EPS. This indicates a commitment to returning capital to shareholders while retaining earnings for potential future growth initiatives or debt reduction.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.53 billion, the company trades at a P/E ratio of around 12.3x based on its latest earnings. The low beta of 0.247 suggests the stock has exhibited lower volatility than the broader market, potentially reflecting its stable but cyclical industry positioning.

Strategic Advantages And Outlook

The company's strategic advantages include its long operating history, focus on environmentally sustainable products, and integrated operations including steam production. The outlook depends on continued demand for recycled packaging in China and the company's ability to navigate competitive pressures and raw material cost fluctuations in the paper industry.

Sources

Company DescriptionFinancial Data Provided

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