investorscraft@gmail.com

Intrinsic ValueChina Resources Beverage (Holdings) Co. Ltd. (2460.HK)

Previous CloseHK$10.06
Intrinsic Value
Upside potential
Previous Close
HK$10.06

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 Beverage (Holdings) Co. Ltd. is a dominant player in China's non-alcoholic beverage sector, primarily operating through its iconic C'estbon brand of packaged drinking water. The company's core revenue model is built on the manufacturing, distribution, and sale of a diverse portfolio of beverages, including purified water, mineral water, and ready-to-drink tea products. Its extensive production infrastructure and nationwide distribution network provide a significant competitive moat, allowing it to serve a massive consumer base across urban and rural markets. As a subsidiary of the state-backed China Resources Group, the company benefits from unparalleled scale, brand recognition, and strategic relationships that solidify its position as a market leader. This entrenched presence, combined with a focus on essential, low-cost consumer goods, provides resilience against economic cycles and intense competition from both international and domestic rivals.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 13.52 billion for the period, demonstrating its strong market penetration. Net income stood at HKD 1.64 billion, reflecting a healthy profit margin from its large-scale operations. Operating cash flow of HKD 1.39 billion indicates solid cash generation from its core beverage business, supporting ongoing operational needs.

Earnings Power And Capital Efficiency

Diluted earnings per share of HKD 0.79 underscores the firm's ability to translate top-line performance into shareholder returns. The significant capital expenditure of HKD 1.98 billion highlights substantial ongoing investments in production capacity and distribution infrastructure, which are critical for maintaining its competitive position in the capital-intensive beverage industry.

Balance Sheet And Financial Health

The balance sheet exhibits exceptional strength, with a substantial cash position of HKD 5.70 billion and minimal total debt of HKD 56.68 million. This results in a net cash position, providing significant financial flexibility and a very low risk profile, which is advantageous for navigating market volatility and funding strategic initiatives.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly capital allocation strategy, evidenced by a dividend per share of HKD 0.464. This represents a strong payout ratio, signaling a commitment to returning capital to investors while still retaining earnings for reinvestment into its expansive manufacturing and distribution network to fuel future growth.

Valuation And Market Expectations

With a market capitalization of approximately HKD 27.17 billion, the market values the company as a stable, large-cap consumer defensive stock. A beta of 1.13 indicates volatility slightly above the market average, likely reflecting sensitivity to consumer spending trends and competitive dynamics within China's beverage sector.

Strategic Advantages And Outlook

The company's primary strategic advantages include its market-leading scale, powerful brand equity, and extensive distribution network. Its outlook is tied to consistent demand for packaged water, though it faces challenges from increasing competition and the need to innovate its product portfolio to capture evolving consumer preferences in a dynamic market.

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