2010 | 2011 | ||||||
Price: | 16,100.00 | EPS | $1,915.00 | $0.00 | |||
Shares Out. (in M): | 2 | P/E | 8.2x | 0.0x | |||
Market Cap (in $M): | 29,727 | P/FCF | 6.8x | 0.0x | |||
Net Debt (in $M): | -21,447 | EBIT | 5,912 | 0 | |||
TEV (in $M): | 8,280 | TEV/EBIT | 1.4x | 0.0x |
Sign up for free guest access to view investment idea with a 45 days delay.
I recommend a long position in YoungPoong Paper Manufacturing Co., Ltd. (hereinafter "YPP"). YPP is a misunderstood and underfollowed gem. The stock has not recovered since last year's sell-off by one of Korea's major mutual funds, an event largely irrelevant to YPP's business model and valuation. As such, the current market neglect and the Company's solid market position present a very compelling opportunity.
THESIS SUMMARY
VALUATION (Units: shares, KRW mil)
Basic S/O |
2,220,000 |
Treasury |
373,590 |
Net S/O |
1,846,410 |
Stock Price (won) |
16,100 |
Market Cap |
29,727 |
Net Debt |
(21,447) |
EV |
8,280 |
|
|
EBITDA-capex |
(Unit: KRW mil) |
10-yr worst (2008) |
3,739 |
10-yr average |
9,370 |
5-yr average |
6,444 |
FY2009 Estimate |
6,611 |
|
|
EV/(EBITDA-capex) |
|
10-yr worst (2008) |
2.2x |
10-yr average |
0.9x |
5-yr average |
1.3x |
FY2009 Estimate |
1.3x |
|
|
PBR (2009 3Q) |
0.34x |
BRIEF PAPER INDUSTRY OVERVIEW
Paper industry is a prototypical capital-intensive industry that requires much upfront fixed asset investments with high electricity and fuel costs to operate the manufacturing facilities. On a macro scale, the industry cyclical highly correlates with that of the GDP. Due to the high shipping costs, the paper industry in Korea is primarily domestically oriented. Until 1997, over-investment of Korean pulp and paper manufacturing facilities caused a glut within the domestic market - coupled with the Asian financial crisis - forcing many small manufacturers to close or become consolidated. All but one (Donghae Pulp) pre-existing pulp makers liquidated. Donghae Pulp went into Chapter 11 from 1998 until it was bought out by Moorim Paper in 2008. It renamed itself as Moorim P&P (Listed: 009580), operating as the only pulp supplier in the Korean domestic market (20% market share). As a result, Korean paper makers' cost structures widely fluctuate in accordance with the volatile international pulp market price, making the industry seemingly unattractive.
COMPANY OVERVIEW
Founded in July 18, 1970, YPP is a Korea-based company manufacturing paper cardboard products. The Company makes two types of products: 1) paper cores, which are used for films, cotton yarns, fiber drums and papers, and 2) liner boards, which are used for ribbed cardboards and laminating papers.
YPP BUSINESS MODEL
As mentioned above, YPP produces two main products, 1) paper cores and 2) liner boards. YPP commands a dominant market leadership in niche paper core market while remaining as a minor player in the liner board market.
A paper core is the solid paper/wooden middle part around which steel, paper, or fabric supplies are wrapped and shipped to their respective uses. The paper core market is a stable and small niche industry within the turbulent paper industry. While other paper product types (e.g. printing paper) requires large proportions of pulp for its raw input material, core paper uses less than 10% of the total raw input from pulp. This advantage safeguards YPP from the unpredictable and volatile production cost fluctuation that hurts other Korean paper manufacturers. Within the paper core market YPP commands ~40% of total industry revenue of KRW 137 billion (FY2008). From 2000 to 2008, YPP was the market leader in the Korean paper core industry with 30~41% of total market share. Unlike those of printing paper and other cardboard paper sectors, the industry landscape of the paper core sector allows YPP to enjoy its stable leadership largely because of:
a) the paper core's small industry size relative to the entire paper industry (average one-seventh of liner board market revenue from 2000 to 2009)
b) scattered revenue sources, where an average buyer of core paper accounts for only KRW 500 million per year
c) most of the buyers retain long-term (10+ years) relationships with their respective paper core suppliers
d) paper core industry in general proves to be a capital-intensive industry, deterring any newcomer from entering the market
From 2003 to 2008, the Company's domestic paper core business grew at an average of 5.6% vs. the market's 0.3% growth. Moreover, during the 2008 economic crisis the Company grew its market share of the paper core business by 29% vs. the market's 13% growth, increasing its market share from 34.05% to 38.85%.
YPP is one of the remaining minor players in the oligopolistic liner board market. The Company has held an average of 4% market share throughout the last ten years.
YPP vs. Domestic Market for 1) Paper Core and 2) Liner Board
|
|
Anniversary Year |
31 |
32 |
33 |
34 |
35 |
36 |
37 |
38 |
39 |
|
|
Year |
2000 |
2001 |
2002 (6 mo.) |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
PAPER CORE |
|
|
|
|
|
|
|
|
|
||
|
YPP |
|
|
|
|
|
|
|
|
|
|
|
|
Paper Core Revenue (KRW mil) |
53,955 |
40,296 |
20,890 |
40,387 |
41,186 |
39,247 |
38,940 |
41,169 |
53,073 |
|
|
Company Growth Rate (YoY) |
|
|
|
|
2% |
-5% |
-1% |
6% |
29% |
|
|
2003~2008 Growth Rate (CAGR) |
|
|
|
|
|
|
|
|
5.6% |
|
|
Paper Core Market Share (%) |
40.8 |
40 |
35 |
30 |
31.14 |
33.25 |
33.24 |
34.05 |
38.85 |
|
Market |
|
|
|
|
|
|
|
|
|
|
|
|
Implied Paper Core Market Size (KRW mil) |
132,243 |
100,740 |
59,686 |
134,623 |
132,261 |
118,036 |
117,148 |
120,907 |
136,610 |
|
|
Market Growth Rate (YoY) |
|
|
|
|
-2% |
-11% |
-1% |
3% |
13% |
|
|
2003~2008 Growth Rate (CAGR) |
|
|
|
|
|
|
|
|
0.3% |
|
|
|
|
|
|
|
|
|
|
|
|
LINER BOARD |
|
|
|
|
|
|
|
|
|
||
|
YPP |
|
|
|
|
|
|
|
|
|
|
|
|
Liner Board Revenue (KRW mil) |
26,527 |
32,874 |
16,401 |
32,462 |
33,758 |
31,798 |
37,538 |
42,069 |
47,979 |
|
|
Company Growth Rate (YoY) |
|
|
|
|
4% |
-6% |
18% |
12% |
14% |
|
|
2003~2008 Growth Rate (CAGR) |
|
|
|
|
|
|
|
|
8.1% |
|
|
Liner Board Market Share (%) |
3 |
3.13 |
4.77 |
4.55 |
4.49 |
3.98 |
4.42 |
4.54 |
4.13 |
|
Market |
|
|
|
|
|
|
|
|
|
|
|
|
Implied Liner Board Market Size (KRW mil) |
884,233 |
1,050,288 |
343,836 |
713,451 |
751,849 |
798,945 |
849,276 |
926,630 |
1,161,719 |
|
|
Market Growth Rate (YoY) |
|
|
|
|
5% |
6% |
6% |
9% |
25% |
|
|
2003~2008 Growth Rate (CAGR) |
' |
|
|
|
|
|
|
|
10.2% |
<Reasons for precipitous stock decline in February ~ March 2009>
From February 6, 2009 to March 13, 2009 the stock price tumbled precipitously due to a massive sell-off by one of Korea's major mutual funds, Korea Investment Value Asset Management (K-VALUE). K-VALUE, proclaimed to be Korea's utmost value-bent mutual fund, have not been able to escape the institutional imperative of short-term NAV fluctuations.
The reason for the sell-off was due to the unforeseen major earnings revision announcement by YPP. During the leadership of Lee Taek-Sub ("the son") as CEO from Sep. 2002 ~ Mar. 2009, YPP invested its excess free cash into various overseas assets including Washington Mutual 7.25% perpetuities, Bank Tulanalem 8.5%/15s, Glencore 8%/perp, Kazkommerts Bank, etc. The invested assets more than halved in value between December 2007 and December 2008. The founder and former CEO Lee Moo-Jin ("the founder") kicked his son out of the CEO post and returned as CEO as of March 2009. In the process, YPP conservatively wrote down all of the bad debt/asset losses at the end of FY2008. No outside investor or K-VALUE had foreseen this event even in 2008 3Q. As such, K-VALUE and other investors sold off the share in a one-month time horizon driving the price down from KRW 24,150 to KRW 12,750 (47.2% decline). Currently, the Company has fully written down the losses and now currently only holds Glencore KRW 4 bil (market price). After much infighting with his father, the son exited his 2.7% position in the open market in August 2009.
With the dominant business model intact and free of all bad asset write-downs, the stock price has not recovered since March, 2009.
RISKS
MAJOR HOLDINGS (as of September 30, 2009)
Lee Moo-Jin (founder, Chairman, and CEO) 51.28%
YPP Treasury 16.83%
Jin Heung Mutual Savings Bank (Value player in Korean market) 13.99%
VALUATION RECAP (Units: shares, KRW mil)
Basic S/O |
2,220,000 |
Treasury |
373,590 |
Net S/O |
1,846,410 |
Stock Price (won) |
16,100 |
Market Cap |
29,727 |
Net Debt |
(21,447) |
EV |
8,280 |
|
|
EBITDA-capex |
(Unit: KRW mil) |
10-yr worst (2008) |
3,739 |
10-yr average |
9,370 |
5-yr average |
6,444 |
FY2009 Estimate |
6,611 |
|
|
EV/(EBITDA-capex) |
|
10-yr worst (2008) |
2.2x |
10-yr average |
0.9x |
5-yr average |
1.3x |
FY2009 Estimate |
1.3x |
|
|
PBR (2009 3Q) |
0.34x |
|
|
Anniversary Year |
34 |
35 |
36 |
37 |
38 |
39 |
40 |
|
|
Year |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
76,306 |
79,667 |
73,184 |
78,004 |
84,840 |
102,701 |
85,491 |
|
|
Growth |
|
4% |
-8% |
7% |
9% |
21% |
-17% |
|
|
CAGR |
|
|
|
|
|
|
2% |
|
|
Gross Profit |
12,578 |
11,150 |
10,820 |
13,916 |
12,204 |
11,462 |
|
|
|
Margin |
16% |
14% |
15% |
18% |
14% |
11% |
|
|
|
EBIT |
7,384 |
5,420 |
4,921 |
8,136 |
6,099 |
5,263 |
5912 |
|
|
Margin |
10% |
7% |
7% |
10% |
7% |
5% |
7% |
|
|
Depreciation & Amortization |
3,855 |
3,235 |
2,753 |
2,353 |
2,165 |
2,107 |
2,432 |
|
|
Capex |
1,229 |
1,958 |
2,939 |
707 |
998 |
3,631 |
1,733 |
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA-Capex |
10,010 |
6,697 |
4,735 |
9,782 |
7,266 |
3,739 |
6,611 |
|
|
(EBITDA-Capex) ROIC |
26% |
18% |
13% |
23% |
15% |
7% |
9% |
1. Management Change (founder ousts son and returns as CEO)
2. Sell-off resulting in extremely low valuation
3. Increase in revenue and market share throughout worst year
4. FY2009 bounced back to "normal" levels.
show sort by |
Are you sure you want to close this position Young Poong Paper Mfg Co., Ltd.?
By closing position, I’m notifying VIC Members that at today’s market price, I no longer am recommending this position.
Are you sure you want to Flag this idea Young Poong Paper Mfg Co., Ltd. for removal?
Flagging an idea indicates that the idea does not meet the standards of the club and you believe it should be removed from the site. Once a threshold has been reached the idea will be removed.
You currently do not have message posting privilages, there are 1 way you can get the privilage.
Apply for or reactivate your full membership
You can apply for full membership by submitting an investment idea of your own. Or if you are in reactivation status, you need to reactivate your full membership.
What is wrong with message, "".