investorscraft@gmail.com

Intrinsic ValueVATS Liquor Chain Store Management Joint Stock Co., Ltd. (300755.SZ)

Previous Close$16.84
Intrinsic Value
Upside potential
Previous Close
$16.84

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

VATS Liquor Chain Store Management Joint Stock Co., Ltd. operates as a specialized retail chain focused exclusively on the distribution of alcoholic beverages throughout China. The company's core revenue model centers on operating a network of physical retail stores that sell a comprehensive portfolio of domestic and international wines and spirits directly to consumers. As a pure-play retailer in the beverage alcohol sector, VATS occupies a distinct niche within China's broader consumer defensive landscape, differentiating itself from traditional wineries and distilleries through its asset-light retail-focused approach. The company leverages its extensive store footprint and supply chain capabilities to cater to the evolving preferences of Chinese consumers, who are increasingly exploring premium and imported alcohol brands. VATS's market positioning is defined by its specialization and scale within the liquor retail segment, competing against both general retailers and smaller specialty shops while navigating a highly regulated industry environment. This focused strategy allows the company to develop deep category expertise and maintain a prominent presence in a fragmented but growing market for alcoholic beverages in China.

Revenue Profitability And Efficiency

For the fiscal year ending December 31, 2024, VATS generated revenue of CNY 9.46 billion, demonstrating significant scale in its retail operations. The company reported net income of CNY 44.4 million, resulting in a relatively thin net profit margin of approximately 0.47%. This margin profile reflects the competitive nature of the retail liquor distribution business and associated operating costs. Operating cash flow was robust at CNY 436 million, significantly exceeding net income and indicating healthy cash generation from core business activities.

Earnings Power And Capital Efficiency

VATS reported diluted earnings per share of CNY 0.11 for the period. The company generated substantial operating cash flow of CNY 436.3 million while maintaining minimal capital expenditures of just CNY 5.8 million. This disparity highlights an asset-light business model that requires limited reinvestment to maintain operations. The strong cash flow generation relative to earnings suggests efficient working capital management and a business model that converts revenue effectively into cash.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with cash and equivalents of CNY 1.39 billion. Total debt stands at CNY 1.91 billion, resulting in a net debt position. The balance sheet structure indicates the company utilizes debt financing to support its retail expansion and inventory requirements. The substantial cash balance provides financial flexibility to manage operations and potential expansion initiatives within the competitive liquor retail market.

Growth Trends And Dividend Policy

VATS demonstrates a notable dividend policy, with a dividend per share of CNY 0.902 that significantly exceeds its diluted EPS of CNY 0.11. This distribution pattern suggests the company may be returning capital to shareholders through means beyond current period earnings, potentially utilizing accumulated retained earnings or balance sheet reserves. The substantial dividend payout relative to earnings warrants attention regarding its sustainability over the long term.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.18 billion, the company trades at a price-to-earnings multiple that reflects market expectations for its niche retail business model. The beta of 1.236 indicates higher volatility than the broader market, suggesting investor perception of elevated risk factors specific to the liquor retail sector in China, including regulatory environment and consumer spending patterns.

Strategic Advantages And Outlook

VATS's primary strategic advantage lies in its specialized focus and scale within China's liquor retail market. The company's extensive store network and category expertise position it to benefit from ongoing premiumization trends in alcohol consumption. However, the competitive landscape and regulatory environment present ongoing challenges. The outlook will depend on the company's ability to maintain market share, manage margins, and navigate evolving consumer preferences while sustaining its dividend policy.

Sources

Company filingsMarket data

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