investorscraft@gmail.com

Intrinsic ValueGuangzhou Zhujiang Brewery Co., Ltd (002461.SZ)

Previous Close$9.47
Intrinsic Value
Upside potential
Previous Close
$9.47

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

Guangzhou Zhujiang Brewery operates as a prominent brewer within China's competitive alcoholic beverages sector, specializing in the production and distribution of beer and related products. The company's core revenue model is built on manufacturing and selling its branded beer portfolio, which includes flagship offerings such as Zhujiang Beer, Zhujiang Draft Beer, and the Supra brand. As a regional leader based in Guangzhou, the firm benefits from strong brand recognition and deep-rooted distribution networks throughout Southern China, while also competing in the broader national market against both domestic giants and international players. Its market position is characterized by a focus on the mainstream and premium segments, catering to diverse consumer preferences across on-trade and off-trade channels. The company's strategy involves leveraging its heritage and production scale to maintain cost competitiveness while innovating its product lineup to capture growth in evolving consumer tastes, including the trend towards premiumization within the Chinese beer industry.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 5.73 billion, demonstrating its significant scale within the regional brewing market. Profitability was robust, with net income reaching CNY 810 million, indicating effective cost management and a healthy margin profile. The generation of over CNY 1.07 billion in operating cash flow underscores strong operational efficiency and the cash-generative nature of its core brewing business, comfortably covering capital expenditures.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power, as reflected in a diluted EPS of CNY 0.37. Capital efficiency is supported by substantial operating cash flow, which significantly exceeds capital expenditures of approximately CNY 555 million. This indicates that the core operations are highly effective at converting revenue into cash, providing ample internal funding for reinvestment and shareholder returns without excessive reliance on external financing.

Balance Sheet And Financial Health

Zhujiang Brewery maintains a strong balance sheet, characterized by a substantial cash and equivalents position of CNY 8.20 billion. This provides a significant liquidity buffer against its total debt of CNY 2.46 billion. The considerable net cash position indicates a low-risk financial structure and ample capacity to navigate market fluctuations, invest in growth initiatives, or return capital to shareholders.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.17. This payout, against the earnings per share, suggests a sustainable and shareholder-friendly dividend policy. Future growth will likely depend on its ability to gain market share and capitalize on premiumization trends within the mature Chinese beer market, leveraging its strong regional brand.

Valuation And Market Expectations

With a market capitalization of approximately CNY 22.89 billion, the market valuation reflects the company's established position and stable cash flows. A beta of 0.88 suggests the stock has historically exhibited less volatility than the broader market, which is typical for a consumer defensive company in the alcoholic beverages industry, indicating investor perception of relative stability.

Strategic Advantages And Outlook

The company's strategic advantages include its strong regional brand equity, extensive distribution network in Southern China, and a solid financial foundation. The outlook will be influenced by its execution in product innovation and brand-building to compete effectively in a consolidating market. Its strong balance sheet provides strategic flexibility to pursue organic growth or potential acquisitions in a competitive landscape.

Sources

Company Annual ReportShenzhen Stock Exchange Filings

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