investorscraft@gmail.com

Intrinsic ValueKweichow Moutai Co., Ltd. (600519.SS)

Previous Close$1,401.00
Intrinsic Value
Upside potential
Previous Close
$1,401.00

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

Kweichow Moutai Co., Ltd. is a premier Chinese distiller specializing in the production and global distribution of premium baijiu, a traditional Chinese liquor. Its core revenue model is built on the sale of its iconic Maotai products, which are categorized into aged, ordinary, and other variants. The company operates within the luxury goods segment of the consumer defensive sector, leveraging a heritage brand that is deeply entrenched in Chinese culture and official banquets. Its market position is unassailable, often regarded as a national symbol and a store of value, which allows it to command premium pricing and maintain exceptionally high-profit margins. This dominance is further reinforced by its controlled production processes and scarcity-driven marketing, creating a powerful combination of brand prestige and pricing power that is nearly impossible for competitors to replicate.

Revenue Profitability And Efficiency

The company demonstrates exceptional financial performance with revenue of CNY 174.1 billion and a net income of CNY 86.2 billion, translating to a remarkably high net profit margin of approximately 49.5%. This industry-leading profitability underscores its premium brand positioning and immense pricing power, reflecting highly efficient operations and a superior cost structure relative to its revenue generation.

Earnings Power And Capital Efficiency

Moutai exhibits formidable earnings power, generating CNY 92.5 billion in operating cash flow against modest capital expenditures of CNY 4.7 billion. This results in massive free cash flow, highlighting an asset-light model with extraordinary returns on invested capital and the ability to self-fund all growth initiatives while returning significant capital to shareholders.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, featuring a substantial cash position of CNY 59.3 billion. With total debt of CNY 23.5 billion, the company maintains a conservative and robust financial profile, providing significant liquidity and a formidable buffer against economic downturns, ensuring operational stability and strategic flexibility.

Growth Trends And Dividend Policy

The company has a proven track record of stable growth, supported by consistent demand for its premium products. Its shareholder returns are substantial, evidenced by a generous dividend per share of CNY 51.56, indicating a commitment to returning a significant portion of its immense profits directly to investors alongside its growth trajectory.

Valuation And Market Expectations

With a massive market capitalization of approximately CNY 1.9 trillion, the market prices Moutai as a blue-chip, high-quality compounder. A beta of 0.76 suggests it is perceived as a relatively defensive holding, with valuations reflecting expectations for sustained premium growth, profitability, and cash generation rather than explosive expansion.

Strategic Advantages And Outlook

Moutai's strategic advantages are its unparalleled brand equity, cultural significance, and pricing power within the luxury baijiu market. The outlook remains positive, underpinned by premiumization trends in China, though it is subject to macroeconomic factors and potential shifts in corporate gifting regulations that could influence demand.

Sources

Company Annual ReportPublic financial 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