investorscraft@gmail.com

Intrinsic ValueZhejiang Great Shengda Packaging Co.,Ltd. (603687.SS)

Previous Close$11.50
Intrinsic Value
Upside potential
Previous Close
$11.50

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 Great Shengda Packaging Co., Ltd. operates within the paper packaging sector, specializing in the development, production, and sale of a diverse portfolio of paper-based solutions. Its core revenue model is derived from manufacturing and distributing products such as color boxes, watermark cartons, preprint items, creative paper trays, paper corners, and premium boutique packaging. The company serves various end markets that require protective and aesthetically pleasing packaging, positioning itself as an integrated supplier in China's expansive basic materials industry. As a subsidiary of China Shengda Packaging Group Inc., it benefits from established supply chains and operational synergies, competing in a fragmented market by emphasizing product quality, customization capabilities, and cost-effective production. Its market position is strengthened by its headquarters in the industrial hub of Hangzhou, providing strategic access to key manufacturing and consumer regions across the country.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.13 billion for the period, demonstrating its operational scale within the packaging industry. Net income stood at CNY 106.3 million, resulting in a net profit margin of approximately 5.0%, indicating moderate profitability after accounting for production and operational costs. Operating cash flow was robust at CNY 216.3 million, significantly exceeding net income and reflecting strong cash conversion from its core business activities.

Earnings Power And Capital Efficiency

Diluted earnings per share were CNY 0.19, providing a clear measure of shareholder earnings. The substantial operating cash flow of CNY 216.3 million, which comfortably covered capital expenditures of CNY -196.2 million, highlights the company's ability to self-fund growth investments and generate surplus cash from its operations, underscoring efficient capital deployment in its asset-intensive business.

Balance Sheet And Financial Health

The balance sheet exhibits notable strength, with a high cash and equivalents position of CNY 1.09 billion. Total debt is minimal at CNY 28.5 million, resulting in a very conservative debt-to-equity profile and significant financial flexibility. This low leverage and substantial liquidity provide a strong buffer against market volatility and support ongoing operational needs.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.05847. This payout, coupled with a strong cash position, suggests a stable and shareholder-friendly distribution policy. Future growth may be supported by internal cash generation, given the high level of liquidity available for reinvestment.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.72 billion, the market values the company at a price-to-earnings ratio derived from its current earnings. A beta of 0.197 indicates the stock has historically been significantly less volatile than the broader market, which may appeal to investors seeking lower-risk exposure to the industrial sector.

Strategic Advantages And Outlook

The company's strategic advantages include its specialized product portfolio, integrated manufacturing capabilities, and a very strong, liquid balance sheet with minimal debt. Its outlook is supported by consistent cash generation from operations, which provides the financial foundation to navigate economic cycles, pursue selective growth opportunities, and maintain its dividend policy.

Sources

Company Description and Financial 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