investorscraft@gmail.com

Intrinsic ValueHaiNan Yedao (Group) Co., Ltd. (600238.SS)

Previous Close$6.50
Intrinsic Value
Upside potential
Previous Close
$6.50

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

HaiNan Yedao operates as a diversified Chinese conglomerate with its primary foundation in the alcoholic beverages sector, specifically health wines and traditional liquors. The company leverages its Hainan provincial base to produce specialized products like deer turtle wine and sea king wine, which target health-conscious consumers within China's growing premium beverage market. Beyond its core alcohol production, Yedao has expanded into real estate development, property trading, and commercial factoring activities, creating a somewhat unconventional business mix that spans consumer defensive and cyclical sectors. This diversification strategy aims to mitigate industry-specific risks but also creates operational complexity. The company maintains a regional presence rather than national scale, competing against both large state-owned distilleries and smaller specialty producers in China's fragmented alcoholic beverage industry.

Revenue Profitability And Efficiency

The company reported revenue of CNY 175.2 million alongside a significant net loss of CNY 136.1 million, indicating severe profitability challenges. Negative operating cash flow of CNY 18.3 million further demonstrates operational inefficiency, as cash generation fails to cover basic business activities. The substantial loss relative to revenue suggests either collapsing margins or significant one-time impairments affecting the bottom line.

Earnings Power And Capital Efficiency

With diluted EPS of -CNY 0.30 and negative operating cash flow, the company currently lacks sustainable earnings power. Capital expenditures of CNY 7.8 million occurred despite the cash burn, indicating ongoing investment activities. The combination of operational losses and continued spending raises questions about capital allocation efficiency and the viability of current business strategies.

Balance Sheet And Financial Health

The balance sheet shows concerning liquidity with only CNY 16.3 million in cash against CNY 194.6 million in total debt, creating a strained financial position. The debt-to-cash ratio exceeds 10:1, indicating potential refinancing risks. This limited liquidity cushion, combined with negative cash flow, suggests heightened financial stress that may require external financing or asset sales to address.

Growth Trends And Dividend Policy

Current financial metrics indicate contraction rather than growth, with no dividend distribution reflecting capital preservation priorities. The negative earnings and cash flow trends suggest the company is in a challenging turnaround phase rather than expansion. Management appears focused on stabilizing operations rather than pursuing aggressive growth or shareholder returns in the current environment.

Valuation And Market Expectations

The market capitalization of CNY 2.9 billion contrasts sharply with negative earnings, suggesting investors may be valuing potential turnaround prospects or asset value rather than current operations. The high beta of 1.56 indicates significant volatility and sensitivity to market movements, reflecting uncertainty about the company's future trajectory and recovery potential.

Strategic Advantages And Outlook

The company's primary advantage lies in its specialty health wine products that cater to niche consumer preferences, though this hasn't translated to recent financial performance. The outlook remains challenging given the cash burn and debt burden, requiring successful execution of operational improvements or strategic restructuring to achieve sustainable recovery in China's competitive beverage market.

Sources

Company financial reportsShanghai Stock 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