investorscraft@gmail.com

Intrinsic ValueGansu Mogao Industrial Development Co.,Ltd (600543.SS)

Previous Close$5.64
Intrinsic Value
Upside potential
Previous Close
$5.64

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

Gansu Mogao Industrial Development operates as a specialized winery within China's competitive alcoholic beverages sector, focusing on premium wine production and distribution. The company's core revenue model centers on manufacturing and selling a diverse portfolio of wine products including dry red, white, ice wine, brandy, sparkling wine, and sweet wine series under its flagship Mogao brand. Operating from its Lanzhou headquarters in Gansu province, the company leverages regional grape cultivation advantages while competing in a market increasingly dominated by imported wines and domestic giants. Beyond its primary wine business, Mogao maintains secondary revenue streams through pharmaceutical products and environmental protection goods, creating a somewhat diversified industrial profile. The company's market positioning reflects a regional player with national aspirations, though it faces significant challenges from both international premium brands and larger domestic competitors in capturing market share in China's evolving wine consumption landscape.

Revenue Profitability And Efficiency

The company reported revenue of CNY 328 million for the period, indicating moderate operational scale within China's wine industry. However, significant challenges are evident with a net loss of CNY 52 million and negative operating cash flow of CNY 49 million, reflecting operational inefficiencies and potential market pressures. The negative earnings per share of CNY -0.16 further underscores profitability concerns that require strategic attention.

Earnings Power And Capital Efficiency

Mogao's earnings power appears constrained, with negative profitability metrics suggesting inadequate returns on invested capital. The company's capital expenditure of approximately CNY 49 million, nearly matching its negative operating cash flow, indicates potential challenges in funding growth initiatives while maintaining operational sustainability. This capital allocation pattern raises questions about the efficiency of recent investments.

Balance Sheet And Financial Health

The balance sheet shows CNY 123 million in cash against total debt of CNY 50 million, providing some liquidity buffer. However, the negative cash flow from operations and substantial capital expenditures create concerns about medium-term financial flexibility. The debt level appears manageable relative to cash reserves, but ongoing operational losses could pressure financial stability.

Growth Trends And Dividend Policy

Current financial performance does not support dividend distributions, with a zero dividend per share reflecting the company's loss-making position. Growth trends appear challenged given the negative profitability and cash flow metrics. The company's ability to reverse these trends will be critical for future capital returns to shareholders and sustainable expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 1.94 billion, the market appears to be pricing in potential recovery prospects despite current financial challenges. The beta of 0.808 suggests moderate volatility relative to the broader market, possibly reflecting the defensive nature of the beverage industry tempered by company-specific operational risks.

Strategic Advantages And Outlook

Mogao's strategic advantages include its established brand presence in Northwestern China and diversified product portfolio beyond traditional wines. The outlook remains challenging given current financial performance, requiring effective execution of turnaround strategies. Success will depend on improving operational efficiency, optimizing product mix, and potentially leveraging regional advantages in China's evolving wine market.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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