investorscraft@gmail.com

Intrinsic ValueGuming (1364.HK)

Previous CloseHK$28.76
Intrinsic Value
Upside potential
Previous Close
HK$28.76

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

Guming Holdings Limited operates as a freshly made beverage franchisor and retailer in China's highly competitive tea market. The company generates revenue primarily through franchise fees, royalties from its extensive network of Good me branded stores, and direct sales from company-operated locations. Its core product offerings include fruit tea beverages, milk tea drinks, and coffee beverages, positioning it within the rapidly expanding ready-to-drink tea segment of China's consumer cyclical sector. Beyond retail operations, Guming has developed a vertically integrated business model that encompasses ingredient trading, equipment sales, and comprehensive supply chain services including warehousing, logistics, and technology development. This integrated approach allows the company to maintain quality control while creating multiple revenue streams. In China's crowded bubble tea market, Guming has established a significant presence through its franchise-heavy expansion strategy, competing with established players while leveraging its operational expertise and supply chain capabilities to support franchisee success and drive brand consistency across its network.

Revenue Profitability And Efficiency

Guming generated HKD 8.79 billion in revenue with net income of HKD 1.48 billion, demonstrating strong profitability with a net margin of approximately 16.8%. The company's operating cash flow of HKD 1.32 billion indicates healthy cash generation from core operations, supporting its capital allocation strategy and franchise expansion plans.

Earnings Power And Capital Efficiency

The company exhibits robust earnings power with substantial operating cash flow generation that significantly exceeds capital expenditures of HKD 449 million. This positive cash flow spread supports ongoing investments in store expansion, supply chain development, and technology enhancements while maintaining financial flexibility.

Balance Sheet And Financial Health

Guming maintains a strong balance sheet with HKD 1.94 billion in cash and equivalents against minimal total debt of HKD 175 million. This conservative capital structure provides significant financial stability and capacity to fund growth initiatives without relying heavily on external financing.

Growth Trends And Dividend Policy

The company appears focused on reinvesting cash flows into expansion rather than shareholder distributions, as indicated by a zero dividend per share. Growth is likely driven by franchise network expansion and market penetration within China's competitive beverage retail landscape.

Valuation And Market Expectations

With a market capitalization of approximately HKD 53 billion, the market appears to value Guming's franchise model and growth potential in China's beverage sector. The negative beta of -5.59 suggests unusual price behavior relative to the broader market, potentially reflecting unique investor perceptions or market dynamics.

Strategic Advantages And Outlook

Guming's vertically integrated model, combining franchising with supply chain services, provides competitive advantages in cost control and quality assurance. The company's outlook depends on successful execution of expansion strategies and maintaining relevance in China's evolving beverage consumption trends amid intense competition.

Sources

Company descriptionFinancial metrics providedHong 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