investorscraft@gmail.com

Intrinsic ValueYunhong Green CTI Ltd. (YHGJ)

Previous Close$3.90
Intrinsic Value
Upside potential
Previous Close
$3.90

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

Yunhong Green CTI Ltd. operates in the packaging industry, specializing in the production of customized film products, including laminated and plain films, primarily for food, consumer goods, and industrial applications. The company generates revenue through the sale of these films, leveraging its manufacturing capabilities to serve a diverse client base. While it operates in a competitive sector with thin margins, its focus on customization and niche applications provides some differentiation. The packaging industry is highly fragmented, with pricing pressures from commoditized products and fluctuating raw material costs. Yunhong Green CTI’s market position is modest, with limited scale compared to global leaders, but it maintains regional relevance through tailored solutions. The company’s ability to adapt to evolving sustainability trends, such as biodegradable films, could influence its long-term competitiveness, though its current financials suggest operational challenges.

Revenue Profitability And Efficiency

In FY 2024, Yunhong Green CTI reported revenue of $17.95 million, reflecting its core business operations. However, the company posted a net loss of $1.50 million, indicating profitability challenges, likely due to cost pressures or inefficiencies. Operating cash flow was negative at $1.27 million, further underscoring operational strain. Capital expenditures were modest at $331,000, suggesting limited near-term growth investments. These metrics highlight the need for improved cost management or revenue diversification.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$0.058 reflects weak earnings power, with net losses eroding shareholder value. Negative operating cash flow and constrained capital expenditures imply limited reinvestment capacity. With $220,000 in cash and equivalents, liquidity is tight, potentially restricting strategic flexibility. The balance between sustaining operations and funding growth remains a critical challenge for Yunhong Green CTI.

Balance Sheet And Financial Health

Yunhong Green CTI’s financial health is strained, with $220,000 in cash against $11.48 million in total debt, indicating high leverage. The modest cash position raises concerns about near-term liquidity, especially given negative operating cash flow. Shareholders’ equity is likely under pressure, though detailed figures are unavailable. The company’s ability to service debt or secure additional financing will be pivotal for its stability.

Growth Trends And Dividend Policy

Revenue trends are not disclosed, but the net loss and negative cash flow suggest stagnant or declining performance. The company does not pay dividends, aligning with its focus on preserving capital. Without clear growth catalysts or profitability improvements, Yunhong Green CTI’s ability to attract investors may remain limited unless operational turnaround efforts materialize.

Valuation And Market Expectations

Given the net loss and weak cash flow, traditional valuation metrics like P/E are inapplicable. The market likely prices the stock based on speculative recovery potential or asset value. With 23.37 million shares outstanding, the market cap is modest, but investor sentiment appears cautious due to the company’s financial challenges and uncertain outlook.

Strategic Advantages And Outlook

Yunhong Green CTI’s niche in customized films offers some differentiation, but its financial constraints limit strategic agility. The packaging industry’s shift toward sustainable materials presents both a risk and opportunity. Without significant operational improvements or debt restructuring, the company’s outlook remains uncertain. Success hinges on cost control, potential market expansion, or technological adoption in eco-friendly packaging solutions.

Sources

Company filings (10-K), CIK 0001042187

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