investorscraft@gmail.com

Intrinsic ValueTsingtao Brewery Company Limited (600600.SS)

Previous Close$60.08
Intrinsic Value
Upside potential
Previous Close
$60.08

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

Tsingtao Brewery Company Limited operates as a leading brewer in China's highly competitive alcoholic beverages sector, generating revenue primarily through the production, distribution, and retail sale of beer products under its flagship Tsingtao and Laoshan brands. The company maintains a diversified geographic footprint across seven operational segments spanning Shandong, North China, South China, East China, Southeast China, and international markets including Hong Kong and Macau, supplemented by financial services through its finance company division. As one of China's most recognizable beer brands with origins dating back to 1903, Tsingtao holds a strong market position particularly in its home region of Shandong while expanding its national and global presence through extensive distribution networks and brand recognition, competing against both domestic brewers and international beer giants in the world's largest beer market.

Revenue Profitability And Efficiency

The company generated CNY 32.1 billion in revenue with net income of CNY 4.3 billion, demonstrating solid profitability with a net margin of approximately 13.5%. Operating cash flow of CNY 5.2 billion significantly exceeded capital expenditures of CNY 2.1 billion, indicating strong cash generation efficiency from core brewing operations and effective working capital management.

Earnings Power And Capital Efficiency

Tsingtao delivered diluted EPS of CNY 3.19, reflecting robust earnings power from its scale operations. The substantial operating cash flow generation relative to capital investment needs demonstrates excellent capital efficiency, with the company generating strong returns on its brewing assets and distribution infrastructure across its extensive market coverage.

Balance Sheet And Financial Health

The company maintains an exceptionally strong financial position with CNY 18.0 billion in cash and equivalents against minimal total debt of CNY 68.2 million, resulting in a net cash position. This conservative capital structure provides significant financial flexibility and resilience against market fluctuations or expansion opportunities in the competitive brewing industry.

Growth Trends And Dividend Policy

With a dividend per share of CNY 2.2, the company offers an attractive yield while maintaining ample retention for growth initiatives. The strong cash generation supports both consistent dividend payments and potential investments in capacity expansion, brand development, or market penetration strategies in both domestic and international segments.

Valuation And Market Expectations

Trading at a market capitalization of CNY 78.6 billion, the company's valuation reflects its position as a leading Chinese brewer with established brand equity. The beta of 0.44 indicates lower volatility relative to the broader market, suggesting investor perception of defensive characteristics in the consumer staples sector.

Strategic Advantages And Outlook

Tsingtao benefits from strong brand recognition, extensive distribution networks, and regional market dominance particularly in Shandong. The company's outlook remains tied to premiumization trends in China's beer market, international expansion opportunities, and operational efficiency improvements, though subject to competitive pressures and changing consumer preferences in the alcoholic beverages sector.

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