investorscraft@gmail.com

Intrinsic ValueGDH Supertime Group Company Limited (001338.SZ)

Previous Close$12.77
Intrinsic Value
Upside potential
Previous Close
$12.77

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

GDH Supertime Group Company Limited operates as a specialized malt producer within China's beverage supply chain, focusing exclusively on the development, production, and sale of malt to domestic beer manufacturers. The company's core revenue model is built on supplying essential raw materials to the brewing industry, with its product portfolio centered on basic barley malt and related specialty products. This positions GDH Supertime as a critical B2B supplier in the consumer defensive sector, leveraging its industrial-scale production capabilities to serve major beer producers. The company's market position is inherently tied to the health of China's beer industry, requiring deep understanding of agricultural sourcing, consistent quality control, and long-term customer relationships. Operating from its Guangzhou base since 2017, the company has established itself as a dedicated intermediary between agricultural producers and beverage manufacturers, navigating seasonal variations in barley supply while maintaining production standards that meet brewery specifications. Its focused approach allows for operational specialization but creates concentration risk dependent on the brewing sector's performance and evolving consumer preferences toward alcoholic beverages in the Chinese market.

Revenue Profitability And Efficiency

The company generated revenue of CNY 4.28 billion for the period, demonstrating substantial scale in its specialized market. Net income reached CNY 299 million, reflecting efficient operations within its niche. Strong operating cash flow of CNY 2.44 billion significantly exceeded capital expenditures of CNY 111 million, indicating robust cash generation from core business activities and minimal reinvestment requirements for maintaining current operations.

Earnings Power And Capital Efficiency

GDH Supertime delivered diluted EPS of CNY 0.60, reflecting solid earnings power relative to its market capitalization. The substantial operating cash flow generation relative to revenue highlights exceptional capital efficiency in converting sales to cash. The company's business model appears to require limited capital investment, as evidenced by modest capital expenditures compared to operating cash flow, suggesting high returns on invested capital.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with cash and equivalents of CNY 895 million significantly exceeding total debt of CNY 55 million. This substantial net cash position provides strong liquidity and financial flexibility. The minimal debt level indicates low financial risk and capacity to withstand industry downturns or pursue strategic opportunities without leveraging the balance sheet.

Growth Trends And Dividend Policy

The company has established a shareholder-friendly dividend policy, distributing CNY 0.30 per share representing a 50% payout ratio based on EPS. This balanced approach returns capital to shareholders while retaining earnings for potential growth initiatives. The company's growth trajectory is inherently linked to China's beer consumption patterns and its ability to maintain or expand market share among brewery customers.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.84 billion, the company trades at a P/E ratio of approximately 19.5 times based on current earnings. The beta of 0.428 suggests lower volatility than the broader market, reflecting the defensive nature of its business supplying essential inputs to the beverage industry. This valuation implies market expectations for stable, predictable earnings growth.

Strategic Advantages And Outlook

The company's strategic advantages include its specialized focus, established customer relationships, and efficient operational model. Its outlook is closely tied to China's beer industry dynamics, including consumption trends, brewery consolidation, and potential shifts in raw material sourcing. The strong balance sheet provides resilience to navigate market fluctuations and potential opportunities for strategic initiatives within its supply chain niche.

Sources

Company filingsMarket data

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