investorscraft@gmail.com

Intrinsic ValueChina Tontine Wines Group Limited (0389.HK)

Previous CloseHK$0.43
Intrinsic Value
Upside potential
Previous Close
HK$0.43

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 Tontine Wines Group Limited operates as a winery and distillery within the consumer defensive sector, focusing on the production and sale of grape wine products in mainland China. Its core revenue model is derived from manufacturing and distributing a portfolio that includes sweet wines, dry wines, brandy, white wines, and ice wines under proprietary labels such as Tongtian and TONTINE. The company engages in vertical integration through grape plantation activities and juice processing, supporting its production capabilities. It distributes its products through a network of distributors across numerous provinces and municipalities in China, targeting domestic consumers. Operating in a competitive market dominated by larger players, the company holds a niche position, specializing in specific wine varieties rather than achieving broad mass-market scale. Its market positioning is regional, with a focus on establishing brand recognition within its operational territories rather than competing nationally or internationally.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of HKD 108.0 million, indicating ongoing operational activity. However, profitability was severely challenged, with a net loss of HKD 321.3 million and negative operating cash flow of HKD 94.3 million. This significant loss, relative to revenue, points to substantial inefficiencies and high costs impairing its financial performance.

Earnings Power And Capital Efficiency

The company's earnings power is currently negative, as evidenced by a diluted EPS of -HKD 1.07. Capital expenditures were minimal at HKD -0.5 million, suggesting a lack of significant investment in growth or efficiency improvements. The negative cash flow from operations further underscores an inability to generate internal funds for reinvestment or stability.

Balance Sheet And Financial Health

The balance sheet shows minimal cash and equivalents of HKD 0.8 million and reports no debt, which is a positive indicator of solvency in the near term. However, the extremely low cash balance, coupled with substantial operating losses and cash burn, raises serious concerns about liquidity and the company's ability to continue as a going concern without external financing.

Growth Trends And Dividend Policy

Current financial results reflect contraction rather than growth, with a major net loss overwhelming revenue. The company has no history of dividend payments, and the dividend per share is zero, consistent with its loss-making position and the priority of preserving any remaining capital for operational sustenance rather than shareholder returns.

Valuation And Market Expectations

The market capitalization is approximately HKD 129.7 million. A beta of 0.411 suggests the stock is less volatile than the broader market, which may indicate investor perception of its limited growth prospects or niche status. The valuation likely incorporates significant skepticism about a near-term recovery given the depth of its losses.

Strategic Advantages And Outlook

The company's primary advantages include its integrated operations from grape cultivation to production and an established distribution network in China. The outlook, however, is highly uncertain due to persistent losses and weak cash generation. Strategic success is contingent on achieving a drastic turnaround in operational efficiency and market demand for its product portfolio.

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