investorscraft@gmail.com

Intrinsic ValueDynasty Fine Wines Group Limited (0828.HK)

Previous CloseHK$0.26
Intrinsic Value
Upside potential
Previous Close
HK$0.26

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

Dynasty Fine Wines Group Limited is a prominent winery operating within China's competitive beverage sector, focusing exclusively on the production and distribution of grape wine products. Its core revenue model is built on manufacturing and selling a diverse portfolio of approximately 100 wine products, including reds, whites, sparkling wines, ice wine, and brandy, primarily under its flagship Dynasty brand. The company also generates income through the sale of unprocessed wine and acts as a distributor for select foreign brand wines, leveraging a dual-channel strategy that combines a traditional network of distributors with modern online sales platforms. Operating in the Consumer Defensive sector, Dynasty occupies a specific niche in the Chinese market, which is characterized by growing domestic consumption but also intense competition from both local producers and imported international labels. Its long-established presence, dating back to 1980, provides a foundation of brand recognition, though it must continuously navigate evolving consumer preferences and competitive pressures to maintain its market position.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of HKD 271.4 million. It achieved a net income of HKD 33.4 million, demonstrating an ability to translate a portion of its top-line sales into bottom-line profitability. However, operational efficiency appears challenged, as evidenced by negative operating cash flow of HKD -9.9 million during the period.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at HKD 0.024, indicating modest earnings power relative to its share count. Capital allocation was directed towards investments, with capital expenditures of HKD -30.6 million, which significantly exceeded the cash generated from operations, suggesting a reliance on existing liquidity to fund its investing activities.

Balance Sheet And Financial Health

The balance sheet reflects a strong liquidity position with cash and equivalents of HKD 122.6 million. This robust cash reserve is complemented by a minimal debt load of just HKD 1.3 million, resulting in a very conservative financial structure with negligible leverage and a high degree of financial flexibility.

Growth Trends And Dividend Policy

The company has established a shareholder return policy, distributing a dividend of HKD 0.0035 per share. This indicates a commitment to returning capital to investors, though the payout represents a small portion of its earnings, potentially allowing for reinvestment to fund future growth initiatives or stabilize operations.

Valuation And Market Expectations

With a market capitalization of approximately HKD 436.6 million, the market values the company at a significant multiple to its annual earnings. The stock's beta of 1.67 suggests higher volatility than the broader market, reflecting investor perceptions of greater risk associated with its operations and market environment.

Strategic Advantages And Outlook

The company's primary strategic advantages include its established Dynasty brand and extensive product portfolio within the Chinese market. Its outlook will depend on its ability to improve operational cash flow, effectively manage its substantial capital investments, and successfully compete in a dynamic and crowded industry to drive sustainable growth.

Sources

Company DescriptionPublic Financial Disclosures

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