investorscraft@gmail.com

Intrinsic ValueCitic Guoan Wine CO.,LTD (600084.SS)

Previous Close$7.28
Intrinsic Value
Upside potential
Previous Close
$7.28

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

Citic Guoan Wine CO.,LTD operates within China's competitive alcoholic beverage sector, specifically focusing on the cultivation, production, processing, and sale of grape wine. The company's core revenue model is derived from the entire wine value chain, from vineyard management to the distribution of finished products to consumers. Based in Urumqi, it leverages its geographical position, though it operates in a market dominated by both international imports and large domestic producers, positioning it as a regional player. Its strategic focus on the complete production process suggests an integrated business approach aimed at controlling quality and costs. However, it operates in a highly fragmented industry where brand recognition, distribution networks, and marketing scale are critical differentiators for market share and pricing power against larger rivals.

Revenue Profitability And Efficiency

The company reported revenue of CNY 161.4 million for the period. It achieved a net income of CNY 16.6 million, indicating a net profit margin of approximately 10.3%, which demonstrates an ability to convert sales into earnings effectively. However, a negative operating cash flow of CNY -49.7 million raises significant concerns regarding the efficiency of its working capital management and the sustainability of its core operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.0148, reflecting modest earnings power on a per-share basis. The significant negative operating cash flow, which was substantially lower than net income, suggests potential issues with the quality of earnings or aggressive accruals. Capital expenditures of CNY -17.9 million indicate ongoing investment in maintaining or expanding its productive assets.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 95.3 million against total debt of CNY 41.1 million, providing a comfortable liquidity cushion and a conservative debt-to-cash ratio. This suggests a strong, low-leverage financial position with ample liquidity to meet short-term obligations and fund operations without immediate reliance on external financing.

Growth Trends And Dividend Policy

The company did not pay a dividend, indicating a retention of all earnings, which is typical for firms potentially prioritizing reinvestment for growth or stability. The provided data is a single snapshot, making it impossible to definitively assess growth trends without historical context for revenue and profitability.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.11 billion, the market is valuing the company at a significant premium to its annual revenue and earnings. This high multiple could imply market expectations for future growth, a potential strategic value, or simply reflect the relatively small and potentially illiquid nature of its publicly traded shares.

Strategic Advantages And Outlook

The company's key advantage is its integrated model controlling the wine production process from cultivation to sale. Its strong, unleveraged balance sheet provides financial flexibility. The primary challenges are its small scale relative to the market, negative cash generation, and the need to navigate intense competition. The outlook depends on its ability to improve operational cash flow and effectively compete for market share.

Sources

Public financial disclosures from the Shanghai 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