investorscraft@gmail.com

Intrinsic ValueBeijing Yanjing Brewery Co.,Ltd. (000729.SZ)

Previous Close$12.11
Intrinsic Value
Upside potential
Previous Close
$12.11

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

Beijing Yanjing Brewery Co., Ltd. operates as a prominent brewer within China's highly competitive alcoholic beverages sector. Its core revenue model is centered on the production, distribution, and sale of beer, supplemented by a portfolio of non-alcoholic beverages such as mineral water. The company leverages extensive brewing facilities and a well-established distribution network to serve both domestic and international markets, with a significant presence in its home region of Beijing. Yanjing Brewery functions within a mature industry characterized by intense competition from both large national players like Tsingtao and CR Beer, as well as a growing number of craft breweries. Its market positioning is that of a major regional brewer with national aspirations, focusing on brand recognition and cost-effective production to maintain its foothold. The company's strategy involves balancing its traditional product lines with potential innovations to adapt to evolving consumer tastes, particularly the trend towards premiumization in the Chinese beer market.

Revenue Profitability And Efficiency

For the fiscal year, Yanjing Brewery reported revenue of approximately CNY 14.7 billion, demonstrating its significant scale within the Chinese beer market. The company achieved a net income of CNY 1.06 billion, translating to a net profit margin of roughly 7.2%, indicating moderate profitability. Strong operating cash flow of CNY 2.55 billion significantly exceeded capital expenditures, highlighting efficient cash generation from its core brewing operations and a robust underlying business model.

Earnings Power And Capital Efficiency

The company's earnings power is evidenced by diluted earnings per share of CNY 0.37. The substantial operating cash flow, which is more than double the reported net income, suggests high-quality earnings with minimal non-cash adjustments. Capital expenditures of approximately CNY 962 million were focused on maintaining and upgrading production capacity, reflecting a disciplined approach to reinvestment in its asset base.

Balance Sheet And Financial Health

Yanjing Brewery maintains a conservative financial structure, with a cash and equivalents balance of CNY 7.45 billion providing a substantial liquidity buffer. Total debt is a modest CNY 704 million, resulting in a very low net debt position. This strong balance sheet, characterized by significant cash reserves relative to obligations, affords the company financial flexibility and a low-risk profile for navigating market cycles.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing a dividend of CNY 0.19 per share. This payout represents a dividend yield based on the current market capitalization and reflects a balanced capital allocation strategy. Future growth is likely contingent on gaining market share in a competitive landscape and potentially expanding its premium product offerings to align with consumer trends.

Valuation And Market Expectations

With a market capitalization of approximately CNY 33.3 billion, the market valuation implies a price-to-earnings ratio that investors can calculate based on the provided EPS. A beta of 0.202 suggests the stock has historically exhibited lower volatility than the broader market, which is typical for a consumer defensive company in the alcoholic beverages industry. This may indicate market perception of stable, albeit potentially slower, growth prospects.

Strategic Advantages And Outlook

Yanjing's primary strategic advantages include its strong regional brand in Beijing, extensive production infrastructure, and a solid financial foundation. The outlook will depend on its ability to compete effectively against larger rivals and adapt to premiumization trends. Its low debt and high cash levels provide a strategic cushion to invest in marketing, product development, or potential efficiency improvements without jeopardizing financial stability.

Sources

Company FilingsShenzhen 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