investorscraft@gmail.com

Intrinsic ValueJiugui Liquor Co., Ltd. (000799.SZ)

Previous Close$56.82
Intrinsic Value
Upside potential
Previous Close
$56.82

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

Jiugui Liquor Co., Ltd. operates as a specialized producer and distributor of baijiu, a traditional Chinese distilled spirit, within the competitive Chinese alcoholic beverages sector. The company's core revenue model is centered on the manufacturing and sale of its diverse liquor portfolio, which includes Chinese liquor, cultural wine, fragrant flavor liquor, and its distinctive cave culture wine. This focus on artisanal and culturally-infused products allows it to target specific consumer segments that value heritage and unique flavor profiles. Founded in 1956 and headquartered in Jishou, the company leverages its long-standing history and regional identity to cultivate brand loyalty. Its market position is that of a niche player, differentiating itself from mass-market producers by emphasizing craftsmanship and cultural authenticity. Operating in the Consumer Defensive sector, Jiugui Liquor navigates a market characterized by intense competition from both large state-owned enterprises and smaller regional distilleries. Its strategy involves maintaining a distinct identity rather than competing on scale, aiming to capture value through premium positioning and specialized product offerings that resonate with consumers seeking traditional drinking experiences.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 1.42 billion. However, profitability was constrained, with net income reaching a modest CNY 12.49 million, resulting in a diluted EPS of CNY 0.0384. A significant concern is the negative operating cash flow of CNY -360.9 million, which, when combined with substantial capital expenditures of CNY -422.8 million, indicates potential pressure on liquidity and operational efficiency during the period.

Earnings Power And Capital Efficiency

The company's earnings power appears limited based on the reported net income margin. The negative operating cash flow suggests challenges in converting sales into cash, which impacts overall capital efficiency. The relationship between capital expenditures, which were significant, and the generated returns will be a critical area for monitoring to assess the effectiveness of invested capital.

Balance Sheet And Financial Health

Jiugui Liquor maintains a robust cash position with CNY 1.25 billion in cash and equivalents, providing a substantial liquidity buffer. The balance sheet is notably conservative from a leverage perspective, with total debt amounting to a minimal CNY 1.77 million. This low-debt structure signifies strong financial health and significant capacity to withstand operational volatility or pursue strategic initiatives.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach through its dividend policy, having distributed a dividend per share of CNY 0.6. This payout is substantially higher than the diluted EPS, indicating a policy that may prioritize returning capital to shareholders over retaining earnings for reinvestment, which could influence future organic growth trajectories and requires careful analysis of sustainable payout levels.

Valuation And Market Expectations

With a market capitalization of approximately CNY 22.41 billion, the market valuation implies significant expectations for future growth and profitability recovery, given the current modest earnings level. The beta of 1.173 indicates that the stock has exhibited higher volatility than the broader market, reflecting investor perceptions of its risk profile and sensitivity to market movements.

Strategic Advantages And Outlook

The company's primary strategic advantages lie in its established brand heritage, niche product focus, and a very strong, debt-light balance sheet. The outlook will depend on its ability to improve operational cash flow, align capital expenditures with profitable growth, and effectively leverage its brand equity to enhance profitability in a competitive sector, while managing the implications of its current dividend policy.

Sources

Public Financial DisclosuresShenzhen 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