investorscraft@gmail.com

Intrinsic ValueAnhui Golden Seed Winery Co., Ltd. (600199.SS)

Previous Close$10.44
Intrinsic Value
Upside potential
Previous Close
$10.44

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

Anhui Golden Seed Winery operates as a specialized producer and distributor of traditional Chinese liquors and wines, serving the domestic consumer defensive sector. The company generates revenue through manufacturing and selling alcoholic beverages under established brands including Golden Seed, Drunk Sanqiu, Yingzhou, and Hetai, targeting mid-market consumers across China. Its operations are concentrated in the competitive Chinese baijiu market, which demands strong brand heritage and distribution networks. Golden Seed maintains a regional presence primarily based in Anhui province, competing with both national giants and local distilleries. The company's market position reflects the challenges of scaling beyond its regional stronghold while navigating intense competition and evolving consumer preferences toward premium products. Its business model relies on traditional distribution channels and brand loyalty, though it faces pressure from larger competitors with greater marketing resources and national reach.

Revenue Profitability And Efficiency

The company reported revenue of CNY 925 million for the period, but significant operational challenges are evident with a net loss of CNY 258 million and negative operating cash flow of CNY 304 million. This performance indicates substantial inefficiencies in converting sales to profitability, likely reflecting competitive pressures and possible operational issues within its cost structure and market positioning.

Earnings Power And Capital Efficiency

With a diluted EPS of -CNY 0.39 and negative cash flow from operations, the company demonstrates weak earnings power. The negative operating cash flow exceeding the net loss suggests working capital challenges or inventory issues, while capital expenditures of CNY 83 million indicate ongoing investment despite current profitability concerns.

Balance Sheet And Financial Health

The balance sheet shows CNY 367 million in cash against CNY 198 million in total debt, providing some liquidity buffer. However, the negative cash flow from operations raises concerns about cash burn rates and the sustainability of current liquidity levels without additional financing or operational improvements.

Growth Trends And Dividend Policy

Current financial performance indicates contraction rather than growth, with no dividend distribution reflecting the company's loss position and cash constraints. The absence of shareholder returns aligns with the need to preserve capital during this challenging operational period.

Valuation And Market Expectations

Trading at a market capitalization of CNY 7.2 billion despite negative earnings, the valuation appears to incorporate expectations of future recovery or potential strategic value. The beta of 1.44 indicates higher volatility than the market, reflecting investor uncertainty about the company's turnaround prospects.

Strategic Advantages And Outlook

The company's established brand portfolio and regional presence provide a foundation, but operational turnaround is essential. Success depends on improving cost efficiency, potentially premiumizing offerings, and leveraging its heritage brands in a evolving Chinese liquor market where consumer preferences are shifting toward higher-quality products.

Sources

Company financial reportsStock exchange disclosures

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