investorscraft@gmail.com

Intrinsic ValueShanghai Jinfeng Wine Company Limited (600616.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

Shanghai Jinfeng Wine Company Limited operates as a specialized producer and distributor of traditional rice wine products within China's competitive alcoholic beverage sector. The company focuses on manufacturing and selling huangjiu, a traditional Chinese fermented rice wine with deep cultural roots, primarily targeting domestic consumers who value heritage brands. As a long-established player founded in 1952 and headquartered in Shanghai, Jinfeng leverages its regional heritage and traditional production methods to maintain relevance in a market increasingly dominated by baijiu and western-style wines. The company's market position is niche, competing against both larger diversified beverage conglomerates and smaller artisanal producers, relying on brand legacy and regional distribution networks rather than scale advantages. Its revenue model centers on direct sales of packaged rice wine products through traditional retail channels, with limited evidence of significant diversification into newer product categories or international markets.

Revenue Profitability And Efficiency

The company generated CNY 577.8 million in revenue with modest net income of CNY 5.8 million, indicating thin operating margins in a competitive market. Operating cash flow of CNY 79.3 million significantly exceeded net income, suggesting reasonable cash conversion despite profitability challenges. Capital expenditures of CNY 20.2 million represent a conservative investment approach relative to operating cash generation.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.01 reflects minimal earnings power at current scale, with net income representing less than 1% of revenue. The company maintains substantial cash reserves of CNY 968.8 million against minimal total debt of CNY 23.2 million, indicating strong liquidity but potentially suboptimal capital allocation given low returns on equity.

Balance Sheet And Financial Health

The balance sheet exhibits exceptional financial health with cash and equivalents representing approximately 25% of market capitalization and negligible debt burden. The debt-to-equity ratio is minimal, providing significant financial flexibility, though the large cash position may indicate limited reinvestment opportunities or conservative management approach.

Growth Trends And Dividend Policy

The company maintains a dividend policy with CNY 0.05 per share distribution, representing a high payout ratio relative to earnings but sustainable given strong cash reserves. Historical performance suggests stagnant growth in the traditional rice wine segment, with limited evidence of market expansion or product innovation driving top-line development.

Valuation And Market Expectations

Trading at a market capitalization of CNY 3.87 billion, the company commands a premium valuation multiple relative to earnings, likely reflecting its net cash position and defensive characteristics. The beta of 1.18 indicates moderate sensitivity to market movements, slightly above typical consumer defensive stocks.

Strategic Advantages And Outlook

The company's primary advantages include its established brand heritage, strong balance sheet, and niche positioning in traditional Chinese beverages. However, growth prospects appear limited without significant product innovation or market expansion beyond its core rice wine category, suggesting a stable but potentially stagnant outlook absent strategic changes.

Sources

Company financial statementsStock 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