investorscraft@gmail.com

Intrinsic ValueZhejiang Guyuelongshan Shaoxing Wine Co.,Ltd (600059.SS)

Previous Close$10.20
Intrinsic Value
Upside potential
Previous Close
$10.20

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

Zhejiang Guyuelongshan Shaoxing Wine Co., Ltd. operates as a prominent producer and distributor of traditional Chinese alcoholic beverages, specializing in Shaoxing rice wine, liquor, and edible alcohol. The company leverages its deep-rooted heritage and geographical advantage in Shaoxing, a region renowned for its wine-making tradition, to cultivate a strong brand identity. Its core revenue model encompasses both domestic sales across China and international exports, targeting consumers through retail, hospitality, and gift markets. Within the competitive Beverages - Wineries & Distilleries sector, the firm holds a significant position as a custodian of cultural heritage, differentiating its products through traditional brewing techniques and aging processes. This focus on authenticity and quality supports its market positioning against both mass-market producers and modern beverage companies, appealing to a consumer base that values tradition and craftsmanship.

Revenue Profitability And Efficiency

The company generated revenue of CNY 1.94 billion with a net income of CNY 205.6 million, indicating a net profit margin of approximately 10.6%. This demonstrates solid profitability within its competitive industry. Operating cash flow was strong at CNY 387.2 million, significantly exceeding net income and highlighting efficient cash conversion from its core operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.23, reflecting the firm's earnings power. Capital expenditures of CNY -277 million indicate significant investment in maintaining and potentially expanding production capacity. The substantial operating cash flow comfortably covers these investments, suggesting disciplined and efficient capital allocation.

Balance Sheet And Financial Health

The balance sheet is exceptionally robust, featuring a large cash and equivalents position of CNY 2.13 billion against minimal total debt of merely CNY 6.4 million. This results in a net cash position, indicating very low financial leverage and providing significant financial flexibility and a strong buffer against economic downturns.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly dividend policy, distributing CNY 0.08 per share. The payout appears sustainable given the strong cash generation and minimal debt obligations, signaling a commitment to returning capital to investors while retaining ample funds for operational needs and future growth initiatives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.22 billion, the market assigns a valuation that reflects expectations for stable performance in the consumer defensive sector. A beta of 0.979 suggests the stock's volatility is nearly in line with the broader market, indicating perceptions of average systematic risk for its industry.

Strategic Advantages And Outlook

The company's strategic advantages are rooted in its strong brand heritage, traditional production methods, and a fortress-like balance sheet. Its outlook is supported by consistent demand for its products and its financial strength, which provides resilience and the capacity to navigate market fluctuations and invest in strategic opportunities.

Sources

Company FinancialsShanghai Stock Exchange

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