investorscraft@gmail.com

Intrinsic ValueChina Resources Beer (Holdings) Company Limited (0291.HK)

Previous CloseHK$26.22
Intrinsic Value
Upside potential
Previous Close
HK$26.22

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

China Resources Beer is a dominant player in the Chinese alcoholic beverages industry, primarily generating revenue through the manufacturing, distribution, and sale of beer products. Its core business model leverages an extensive production and distribution network, operating 65 breweries across 24 provinces in Mainland China. The company's portfolio includes both mass-market and premium brands, such as the flagship Snow brand—the world's best-selling beer by volume—and licensed international labels including Heineken and Amstel, catering to diverse consumer segments. This dual-brand strategy allows it to capture volume in the mainstream market while targeting higher-margin premiumization trends. Its market position is further strengthened by its ownership structure as a subsidiary of the state-backed China Resources Holdings, providing strategic advantages in distribution and scale. The company also maintains a smaller presence in Baijiu production and real estate development, though beer remains its unequivocal core focus, solidifying its status as an industry titan with deep operational roots and brand equity.

Revenue Profitability And Efficiency

The company reported revenue of HKD 38.6 billion for the period, with net income of HKD 4.7 billion, reflecting a net margin of approximately 12.3%. This demonstrates solid profitability in a competitive market, supported by efficient scale operations and a balanced product mix between volume and premium segments.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 1.46, underpinned by strong operating cash flow of HKD 6.9 billion. Capital expenditures of HKD 2.8 billion indicate ongoing investment in production capacity and operational enhancements, supporting sustained earnings power and return on invested capital.

Balance Sheet And Financial Health

The balance sheet remains robust with cash and equivalents of HKD 3.8 billion against total debt of HKD 2.3 billion, reflecting a conservative leverage profile. This financial stability provides ample liquidity for operational needs and strategic initiatives without significant solvency risk.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly capital allocation policy, evidenced by a dividend per share of HKD 1.02. Growth is likely driven by premiumization and market consolidation, supported by its extensive distribution network and brand portfolio evolution.

Valuation And Market Expectations

With a market capitalization of approximately HKD 90.6 billion and a beta of 0.66, the market prices the stock with lower volatility relative to the broader market. This suggests investor confidence in its defensive characteristics and steady cash generation in the consumer staples sector.

Strategic Advantages And Outlook

Key strategic advantages include its market leadership, extensive distribution reach, and brand portfolio diversity. The outlook remains favorable due to premiumization trends, operational scale, and potential market share gains in China's evolving beer consumption landscape.

Sources

Company Annual ReportHong Kong 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