investorscraft@gmail.com

Intrinsic ValueGansu Huangtai Wine-Marketing Industry Co.,Ltd (000995.SZ)

Previous Close$15.93
Intrinsic Value
Upside potential
Previous Close
$15.93

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

Gansu Huangtai Wine-Marketing Industry operates as a specialized producer and distributor of alcoholic beverages within China's competitive liquor and wine market. The company focuses on the entire value chain from production to marketing, serving domestic consumers through its established distribution networks. Operating from its base in Wuwei, Gansu province, the company leverages regional advantages while competing in a national market dominated by larger state-owned enterprises and premium brands. Its core revenue model centers on manufacturing and selling proprietary alcoholic products, with operations spanning production facilities and marketing channels that target both regional and national consumer segments. The company maintains a niche position in China's fragmented alcoholic beverage industry, where it competes against both mass-market producers and premium brands while navigating evolving consumer preferences and regulatory environments. Established in 1985, Huangtai has developed longstanding operational expertise but operates at a smaller scale compared to industry leaders, positioning itself as a regional player with specific market penetration in its operating territories.

Revenue Profitability And Efficiency

The company reported revenue of CNY 172.4 million for the period, demonstrating modest scale within the competitive beverage sector. Net income reached CNY 27.7 million, translating to a healthy net margin of approximately 16.1%, indicating effective cost management relative to revenue. Operating cash flow of CNY 29.8 million exceeded net income, suggesting quality earnings and efficient working capital management, while capital expenditures of CNY -1.6 million reflect minimal investment requirements.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.16, reflecting the company's earnings capacity relative to its equity base. The substantial operating cash flow generation relative to net income underscores strong cash conversion efficiency. The modest capital expenditure level indicates a capital-light business model with limited reinvestment needs, supporting free cash flow generation for potential future allocations.

Balance Sheet And Financial Health

The balance sheet appears conservatively positioned with cash and equivalents of CNY 43.8 million significantly exceeding total debt of CNY 5 million. This substantial net cash position provides financial flexibility and resilience against market volatility. The low leverage ratio indicates minimal financial risk, while the cash balance represents meaningful liquidity relative to the company's operational scale.

Growth Trends And Dividend Policy

The company maintained a zero dividend policy despite positive earnings, suggesting retention of capital for operational needs or future opportunities. The relationship between operating cash flow and capital expenditures indicates potential for internal funding of growth initiatives. Market capitalization of approximately CNY 2.6 billion reflects investor expectations relative to current financial metrics.

Valuation And Market Expectations

With a market capitalization of CNY 2.61 billion, the company trades at significant multiples relative to its revenue base, indicating market expectations for future growth or potential strategic value. The beta of 2.651 suggests high sensitivity to market movements, reflecting investor perception of elevated risk or volatility characteristics relative to the broader market.

Strategic Advantages And Outlook

The company's long-established presence since 1985 provides operational experience in China's alcoholic beverage market. Its net cash position offers strategic flexibility for potential market expansion or product development. However, the company operates in a highly competitive industry where scale advantages often determine market positioning, presenting both challenges and opportunities for niche players with specialized focus.

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