investorscraft@gmail.com

Intrinsic ValueBudweiser Brewing Company APAC Limited (1876.HK)

Previous CloseHK$7.70
Intrinsic Value
Upside potential
Previous Close
HK$7.70

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

Budweiser Brewing Company APAC Limited is a leading brewer in the Asia-Pacific region, operating as a subsidiary of Anheuser-Busch InBev. Its core revenue model is centered on the production, marketing, and distribution of a diverse beer portfolio, including global powerhouses like Budweiser, Stella Artois, and Corona, complemented by local champions such as Harbin and Cass. The company operates an extensive network of 48 breweries and a robust distribution system, selling primarily to distributors and retailers across key growth markets including China, South Korea, India, and Vietnam. Its market position is characterized by a premiumization strategy, leveraging its strong brand equity to capture higher-margin segments within the alcoholic beverages sector. This focus on premium brands, combined with its vast operational scale and deep market penetration, establishes it as a dominant player. The company is strategically positioned to benefit from rising disposable incomes and the ongoing consumer shift towards branded, high-quality beer in its core markets, solidifying its competitive moat.

Revenue Profitability And Efficiency

The company generated HKD 48.5 billion in revenue for the period. Profitability was robust, with net income reaching HKD 5.64 billion, translating to a healthy net margin. Strong operating cash flow of HKD 8.81 billion significantly exceeded capital expenditures, indicating efficient conversion of earnings into cash and a high degree of operational efficiency.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.42, reflecting the firm's earnings power. The substantial operating cash flow underscores a highly efficient core business model. Capital expenditures were managed at HKD 2.94 billion, representing a disciplined investment in maintaining and growing its production capacity and distribution network.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, featuring a large cash and equivalents position of HKD 22.27 billion. This provides a significant liquidity buffer against its modest total debt of HKD 1.58 billion. The minimal leverage and high cash balance indicate a very low financial risk profile and ample capacity for strategic initiatives.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of HKD 0.4396. This payout, supported by strong cash generation, suggests a stable and shareholder-friendly dividend policy. Future growth is likely tied to premium brand expansion and penetration in key APAC markets.

Valuation And Market Expectations

With a market capitalization of approximately HKD 107 billion, the market valuation incorporates expectations for stable performance in its core markets. A beta of 0.587 indicates the stock is perceived as less volatile than the broader market, reflecting its defensive characteristics as a consumer staples operator.

Strategic Advantages And Outlook

Key strategic advantages include its portfolio of iconic global and local brands, extensive distribution scale, and ownership by the world's largest brewer. The outlook is leveraged to the long-term premiumization trend in Asia, though subject to regional economic conditions and competitive dynamics in the beverage industry.

Sources

Company DescriptionFinancial Data Provided

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