investorscraft@gmail.com

Intrinsic ValueShanghai Sunglow Packaging Technology Co.,Ltd (603499.SS)

Previous Close$23.71
Intrinsic Value
Upside potential
Previous Close
$23.71

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 Sunglow Packaging Technology operates as a specialized packaging solutions provider within China's consumer cyclical sector, focusing on the research, development, and manufacturing of premium packaging products. The company generates revenue through the sale of diverse packaging formats including gift boxes, labels, handbags, blisters, and cartons, primarily serving clients who require high-quality, aesthetically appealing packaging for consumer goods. Operating in the competitive packaging and containers industry, Sunglow positions itself as a technology-driven manufacturer that emphasizes innovation and customization to meet specific client requirements. The company's market position is strengthened by its integrated approach from R&D to production, allowing it to offer comprehensive solutions rather than standardized products. This focus on technological advancement and tailored packaging enables Sunglow to maintain relevance in a market increasingly demanding both functional and decorative packaging solutions for various consumer segments.

Revenue Profitability And Efficiency

The company generated CNY 885 million in revenue with net income of CNY 65.7 million, representing a net margin of approximately 7.4%. Operating cash flow of CNY 161.8 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of CNY 98 million suggest ongoing investment in production capacity and technological capabilities to support future growth.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.31 reflects the company's earnings capacity relative to its equity base. The substantial operating cash flow generation relative to net income demonstrates effective working capital management and strong underlying business cash generation. The company maintains a balanced approach between reinvestment and profitability in its capital allocation strategy.

Balance Sheet And Financial Health

With CNY 73.9 million in cash and equivalents against total debt of CNY 264.2 million, the company maintains a moderate leverage position. The current financial structure appears manageable given the stable cash flow generation. The balance sheet supports ongoing operations while providing some flexibility for strategic investments or market opportunities.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns with a dividend per share of CNY 0.1428, representing a payout ratio of approximately 46% based on current EPS. This balanced approach between returning capital to shareholders and retaining earnings for reinvestment suggests a mature growth strategy within the packaging industry's competitive landscape.

Valuation And Market Expectations

Trading at a market capitalization of CNY 5.58 billion, the company's valuation reflects market expectations for sustained performance in the packaging sector. The beta of 0.899 indicates slightly less volatility than the broader market, suggesting investors view the company as relatively stable within the consumer cyclical space.

Strategic Advantages And Outlook

The company's integrated approach from R&D to manufacturing provides competitive advantages in serving clients requiring customized packaging solutions. Its focus on technological innovation and diverse product portfolio positions it well to capitalize on evolving packaging trends and consumer preferences in the Chinese market, though it operates in a competitive industry with margin pressures.

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