investorscraft@gmail.com

Intrinsic ValueForest Packaging Group Co.,Ltd. (605500.SS)

Previous Close$8.96
Intrinsic Value
Upside potential
Previous Close
$8.96

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

Forest Packaging Group Co., Ltd. operates within the consumer cyclical sector, specifically the packaging and containers industry, as a specialized manufacturer of paper-based packaging solutions. The company's core revenue model is derived from the research, development, production, and direct sale of its diverse product portfolio, which includes essential items like base paper, corrugated cardboard boxes, paper cups, pizza boxes, gift boxes, and food packaging. Operating from its headquarters in Wenling, China, the firm serves a broad market that demands sustainable and functional packaging for consumer goods, food service, and retail applications. Its strategic focus on manufacturing a wide array of paper products positions it as an integrated supplier in a competitive market that values both cost-efficiency and environmental considerations, catering to the essential needs of various end-user industries.

Revenue Profitability And Efficiency

The company reported robust revenue of approximately CNY 2.36 billion for the period, demonstrating significant market activity. Profitability was solid, with net income reaching CNY 193.4 million, translating to a healthy net margin. Operational cash flow was positive at CNY 83.6 million, though it was substantially outweighed by significant capital expenditures, indicating heavy investment in maintaining or expanding production capacity.

Earnings Power And Capital Efficiency

Forest Packaging exhibited strong earnings power with a diluted EPS of CNY 0.47. However, capital efficiency appears pressured, as evidenced by capital expenditures of nearly CNY -665.8 million vastly exceeding the operating cash flow generated. This suggests the company is in a phase of substantial reinvestment into its fixed asset base to support future operations.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 239.1 million against total debt of CNY 645.9 million, indicating a leveraged but manageable financial structure. The presence of debt is significant, yet the company's profitability provides a foundation for servicing its obligations. Overall financial health requires monitoring given the debt level and high capex intensity.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.15. The high capital expenditure signals a focus on growth and capacity expansion. The balance between rewarding shareholders and funding future growth initiatives is a key trend for the company's capital allocation strategy.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.06 billion, the market values the company at a multiple relative to its earnings and revenue. A beta of 0.88 suggests the stock's volatility is slightly lower than the broader market, indicating perceptions of moderate risk aligned with its established industrial sector.

Strategic Advantages And Outlook

The company's strategic advantage lies in its integrated manufacturing of diverse paper packaging products, serving essential consumer and food service sectors. The outlook is tied to its ability to efficiently manage its significant capital investments and leverage its market position to grow profitability, navigating the competitive landscape and any cyclical demand fluctuations.

Sources

Company FilingsPublic Financial Data

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