investorscraft@gmail.com

Intrinsic ValueShede Spirits Co., Ltd. (600702.SS)

Previous Close$56.30
Intrinsic Value
Upside potential
Previous Close
$56.30

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

Shede Spirits operates as a specialized baijiu producer within China's competitive alcoholic beverages sector, focusing on the production and distribution of traditional Chinese wines. The company generates revenue through direct sales of its spirit products to distributors and retailers across domestic markets, leveraging its established brand heritage dating back to 2001. Operating from its base in Shehong, Sichuan province, the company occupies a niche position in the mid-to-premium segment of China's vast baijiu market, which remains dominated by state-owned enterprises and larger competitors. Shede's market strategy emphasizes regional strength and brand authenticity rather than national scale, competing through product differentiation and traditional distillation techniques that appeal to specific consumer preferences. The company's operational focus remains on maintaining quality craftsmanship while navigating the evolving regulatory environment and shifting consumer trends within China's alcoholic beverage industry.

Revenue Profitability And Efficiency

The company reported revenue of CNY 5.36 billion with net income of CNY 345.8 million, translating to a net margin of approximately 6.5%. Operating cash flow was negative at CNY -707.6 million, while capital expenditures reached CNY -1.0 billion, indicating significant investment activity during the period. The negative operating cash flow relative to positive net income suggests working capital investments or timing differences in cash collection.

Earnings Power And Capital Efficiency

Shede Spirits demonstrated diluted EPS of CNY 1.05, reflecting moderate earnings generation relative to its market capitalization. The substantial capital expenditure program, nearly triple the net income figure, indicates aggressive investment in production capacity or facility upgrades. The company's capital allocation strategy appears focused on long-term growth rather than immediate returns, with investments potentially aimed at expanding production capabilities or enhancing product quality.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with cash and equivalents of CNY 1.54 billion against total debt of CNY 1.14 billion, indicating a conservative leverage profile. The cash position provides adequate coverage for short-term obligations and operational needs. The balance sheet structure appears balanced, with sufficient liquidity to support ongoing operations while managing moderate debt levels typical for capital-intensive manufacturing businesses.

Growth Trends And Dividend Policy

Shede Spirits maintained a dividend per share of CNY 0.43, representing a payout ratio of approximately 41% based on diluted EPS. This dividend policy indicates management's commitment to returning capital to shareholders while retaining earnings for reinvestment. The company's growth strategy appears balanced between shareholder returns and operational expansion, though specific revenue growth trends would require multi-year comparative analysis for proper context.

Valuation And Market Expectations

With a market capitalization of CNY 22.36 billion, the company trades at approximately 4.2 times revenue and 64.7 times earnings, reflecting market expectations for future growth in China's premium spirits segment. The beta of 1.285 indicates higher volatility than the broader market, typical for consumer discretionary stocks in emerging markets. Valuation multiples suggest investors anticipate improved profitability and market share gains in the competitive baijiu industry.

Strategic Advantages And Outlook

The company benefits from its established brand heritage and regional presence in Sichuan, a traditional center for baijiu production. However, it faces intense competition from larger state-owned distilleries and must navigate evolving consumer preferences and regulatory changes. The outlook depends on successful execution of its capital investment program and ability to differentiate its products in a crowded market while maintaining traditional craftsmanship appeal.

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