investorscraft@gmail.com

Intrinsic ValueTonghua Grape Wine Co.,Ltd (600365.SS)

Previous Close$2.99
Intrinsic Value
Upside potential
Previous Close
$2.99

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

Tonghua Grape Wine Co., Ltd. operates as a specialized winery and distillery within China's competitive beverage sector, focusing on the production and distribution of various wine categories including dry wine, ice wine, sweet wine, and grape spirits. The company leverages its established brand portfolio—Hongmei, Tonghua, Yashizun, and Tianchi—to target domestic consumers through both traditional retail channels and modern e-commerce platforms. Founded in 1937 and based in Tonghua, the company has deep regional roots but operates in a highly fragmented market where scale and brand recognition are critical differentiators. Its market position is challenged by larger national players and imported brands, requiring focused strategies in niche segments like ice wine where it may possess geographic or production advantages. The core revenue model depends on B2C sales of alcoholic beverages, with diversification across product types aimed at mitigating seasonal demand fluctuations and capturing various consumer preferences.

Revenue Profitability And Efficiency

The company reported revenue of CNY 869.5 million for the period, indicating a operational scale in the domestic wine market. However, profitability remains a significant challenge with a net loss of CNY 49.9 million and negative diluted EPS of CNY -0.12. Operating cash flow was deeply negative at CNY -502.4 million, suggesting substantial working capital outflows or operational inefficiencies that severely impact liquidity and financial flexibility.

Earnings Power And Capital Efficiency

Current earnings power is weak, as evidenced by the net loss and negative cash flow from operations. The substantial outflow from operating activities, far exceeding the modest capital expenditures of CNY 1.9 million, indicates poor capital efficiency and an inability to generate positive returns on invested capital at this juncture.

Balance Sheet And Financial Health

The balance sheet shows limited liquidity with cash and equivalents of CNY 8.1 million against total debt of CNY 19.3 million, creating a constrained financial position. The negative operating cash flow exacerbates liquidity concerns, indicating potential stress in meeting obligations without external financing or operational turnaround.

Growth Trends And Dividend Policy

Recent performance shows challenging growth trends with profitability issues. The company does not pay dividends, consistent with its loss-making position and need to conserve cash for operational stability or potential restructuring efforts in a competitive market environment.

Valuation And Market Expectations

With a market capitalization of approximately CNY 1.46 billion, the market appears to be assigning some value to the company's assets or brand portfolio despite current financial difficulties. The low beta of 0.465 suggests lower volatility relative to the market, possibly reflecting investor perception of limited near-term catalysts or stable but challenged operations.

Strategic Advantages And Outlook

The company's long history and specialized product offerings in categories like ice wine provide some differentiation in China's wine market. However, the outlook remains challenging due to persistent losses and cash flow problems. Success depends on improving operational efficiency, potentially leveraging e-commerce channels more effectively, and possibly restructuring to achieve sustainable profitability in a competitive industry.

Sources

Company financial reportsStock exchange disclosuresPublic company description

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