investorscraft@gmail.com

Intrinsic ValueSan Miguel Brewery Hong Kong Limited (0236.HK)

Previous CloseHK$1.20
Intrinsic Value
Upside potential
Previous Close
HK$1.20

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

San Miguel Brewery Hong Kong Limited operates as a specialized brewer and distributor within the alcoholic beverages sector, focusing primarily on beer production across Hong Kong, Mainland China, and the Philippines. The company's core revenue model centers on manufacturing and selling a portfolio of beer brands including San Miguel Pale Pilsen, San Mig Light, Cerveza Negra, and Cerveza Blanca through various distribution channels. Operating in the competitive consumer defensive industry, the company leverages its long-established brand heritage dating back to 1948 to maintain market presence. Its strategic positioning as a subsidiary of Neptunia Corporation Limited provides operational stability while competing against both international brewing giants and local craft breweries. The company's market approach combines traditional brewing methods with targeted distribution networks to serve diverse consumer preferences across its operational regions.

Revenue Profitability And Efficiency

The company generated HKD 711.2 million in revenue during the period but reported a net loss of HKD 20.1 million, indicating significant profitability challenges. Despite the negative bottom line, operating cash flow remained positive at HKD 67.7 million, suggesting some operational efficiency in cash generation. Capital expenditures of HKD 19.2 million reflect ongoing investment in production capabilities despite the difficult financial performance.

Earnings Power And Capital Efficiency

The diluted EPS of -HKD 0.05 demonstrates weak earnings power in the current operating environment. The positive operating cash flow of HKD 67.7 million, however, indicates that the business maintains some fundamental cash-generating ability despite the reported loss. The modest capital expenditure level suggests careful capital allocation amid challenging market conditions.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with HKD 216.5 million in cash and equivalents against minimal total debt of HKD 6.1 million, resulting in a robust net cash position. This conservative capital structure provides financial flexibility and stability. The low debt level indicates a prudent approach to financial management despite operational challenges.

Growth Trends And Dividend Policy

Despite reporting a net loss, the company maintained a dividend payment of HKD 0.05 per share, suggesting a commitment to shareholder returns. The negative earnings trend contrasts with the dividend distribution, indicating potential reliance on retained earnings or cash reserves. This approach may reflect management's confidence in medium-term recovery or strategic priorities regarding investor relations.

Valuation And Market Expectations

With a market capitalization of approximately HKD 459.5 million, the company trades at a negative earnings multiple due to the recent loss. The low beta of 0.307 suggests the stock exhibits less volatility than the broader market, potentially reflecting its defensive sector characteristics. The valuation appears to incorporate expectations for operational improvement and market recovery.

Strategic Advantages And Outlook

The company benefits from established brand recognition and a diversified product portfolio across multiple Asian markets. Its strong balance sheet provides strategic flexibility to navigate current challenges and pursue growth opportunities. The subsidiary relationship with Neptunia Corporation offers potential operational synergies and support. Market positioning in the defensive beverages sector may provide stability during economic fluctuations.

Sources

Company financial reportsHong Kong Stock Exchange filingsMarket data providers

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