investorscraft@gmail.com

Intrinsic ValueWuzhou Special Paper Group Co., Ltd. (605007.SS)

Previous Close$14.12
Intrinsic Value
Upside potential
Previous Close
$14.12

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

Wuzhou Special Paper Group Co., Ltd. operates as a specialized manufacturer and distributor of high-performance paper products within China's basic materials sector. The company's core revenue model is built on the research, development, and sale of a diverse portfolio of specialty papers, including food wrapping, glassine, tracing, heat transfer printing, and special culture paper. These products serve distinct industrial and consumer end-markets, requiring specific technical properties and quality certifications. Operating in a competitive and capital-intensive industry, the company has established a niche position by focusing on value-added, application-specific papers rather than commoditized bulk products. Its market positioning is reinforced by its integrated operations, from R&D to manufacturing, allowing it to cater to specialized customer requirements and potentially command premium pricing in select segments compared to standard paper producers.

Revenue Profitability And Efficiency

The company generated revenue of CNY 7.66 billion for the period, demonstrating its significant scale in the specialty paper market. Profitability was evident with net income of CNY 361.8 million, translating to a net margin of approximately 4.7%. However, operational efficiency faced a challenge as evidenced by negative operating cash flow of CNY -95.7 million, indicating potential working capital pressures or timing differences in its cash conversion cycle during this fiscal year.

Earnings Power And Capital Efficiency

Wuzhou Special Paper reported diluted earnings per share of CNY 0.86, reflecting its earnings power on a per-share basis. The company engaged in substantial capital investment, with capital expenditures of CNY -2.06 billion, significantly exceeding its operating cash flow. This indicates a highly capital-intensive business model and a period of aggressive investment, likely aimed at expanding production capacity or upgrading technology for its specialized paper products.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 1.31 billion, providing some liquidity. However, financial leverage is notable with total debt of CNY 5.03 billion, resulting in a high debt-to-equity structure common in capital-intensive manufacturing. The negative operating cash flow relative to debt obligations warrants attention for assessing ongoing financial health and debt service capability.

Growth Trends And Dividend Policy

The company maintained a shareholder returns policy, distributing a dividend of CNY 0.25 per share. The significant capital expenditure suggests a strategic focus on growth and capacity expansion. The interplay between substantial investment for future growth and returning cash to shareholders indicates a balanced approach to capital allocation, though the high investment level is the dominant trend for this period.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.72 billion, the market values the company at a price-to-earnings ratio of roughly 15.8x based on current earnings. A beta of 0.638 suggests the stock has been less volatile than the broader market, which may reflect its niche positioning and the defensive nature of its specialized industrial products within the basic materials sector.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialization within the paper industry, focusing on high-value, technically demanding products rather than commoditized paper. Its integrated operations from R&D to manufacturing support this niche positioning. The outlook will depend on its ability to successfully deploy its significant capital investments, manage its debt load, and improve cash flow generation from its expanded operations to sustain both growth and shareholder returns.

Sources

Company FilingsShanghai Stock Exchange

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