investorscraft@gmail.com

Intrinsic ValueShanghai M&G Stationery Inc. (603899.SS)

Previous Close$27.68
Intrinsic Value
Upside potential
Previous Close
$27.68

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 M&G Stationery Inc. operates as a comprehensive manufacturer and distributor of stationery and office supplies, serving both consumer and commercial markets across China and internationally. The company's diversified product portfolio spans writing instruments, paper products, organizational supplies, art materials, and office equipment, creating multiple revenue streams through its extensive retail network of 523 stores and e-commerce channels. As a dominant player in China's stationery sector, M&G leverages its strong brand recognition and vertical integration from design to retail to maintain competitive advantages. The company occupies a leadership position in the fragmented Chinese stationery market, competing through product innovation, quality consistency, and extensive distribution reach. Its dual retail approach combining physical M&G Life and Jiumu stores with digital platforms enables broad market penetration across urban and developing regions. This integrated business model supports sustained market share in a traditionally stable industry while positioning the company for gradual international expansion and product category diversification.

Revenue Profitability And Efficiency

The company generated CNY 24.2 billion in revenue with net income of CNY 1.4 billion, reflecting a net margin of approximately 5.8%. Operating cash flow of CNY 2.3 billion significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of CNY 329 million represent a moderate investment level to maintain and expand the retail network and production capabilities.

Earnings Power And Capital Efficiency

M&G demonstrates solid earnings power with diluted EPS of CNY 1.52, supported by efficient operations across its integrated value chain. The company's capital efficiency is evident in its ability to generate substantial operating cash flow relative to its asset base, though specific return metrics would require additional financial data for comprehensive analysis.

Balance Sheet And Financial Health

The balance sheet appears robust with CNY 4.96 billion in cash and equivalents against modest total debt of CNY 546 million, indicating strong liquidity and low leverage. This conservative financial structure provides flexibility for strategic investments and weathers economic fluctuations in the consumer discretionary sector.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 1.00, representing a payout ratio of approximately 66% based on reported EPS. Growth prospects are tied to market expansion, product innovation, and potential market share gains in China's evolving stationery and office supplies sector.

Valuation And Market Expectations

With a market capitalization of CNY 27.4 billion, the company trades at a P/E ratio of approximately 19.7 based on current earnings. The beta of 0.81 suggests lower volatility than the broader market, reflecting the defensive characteristics of the stationery industry and the company's established market position.

Strategic Advantages And Outlook

M&G's integrated business model, strong brand equity, and extensive distribution network provide sustainable competitive advantages. The outlook remains stable given the essential nature of stationery products, though the company faces challenges from digitalization trends and must continue innovating to maintain relevance in evolving work and education environments.

Sources

Company description and financial data providedPublicly available financial reportsStock exchange disclosures

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