investorscraft@gmail.com

Intrinsic ValueKuaijishan Shaoxing Rice Wine Co., Ltd. (601579.SS)

Previous Close$21.70
Intrinsic Value
Upside potential
Previous Close
$21.70

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

Kuaijishan Shaoxing Rice Wine Co., Ltd. is a specialized producer and distributor of traditional Shaoxing rice wine, a culturally significant beverage in China. The company operates within the alcoholic beverages sector, specifically wineries and distilleries, generating revenue through the manufacturing, marketing, and sale of its branded rice wine products. Its core business model leverages both domestic distribution networks and international export channels to drive sales. Kuaijishan holds a distinct position in the market, deeply rooted in the heritage of Shaoxing, a region renowned for its rice wine production. This geographic and cultural association provides a foundational brand advantage. The company competes in a niche segment of the broader alcoholic drinks market, catering to consumers seeking traditional products. Its export activities to regions including Japan, Singapore, Europe, and the United States demonstrate an ongoing strategy to cultivate a global presence for this traditional Chinese beverage, diversifying its revenue streams beyond the domestic market.

Revenue Profitability And Efficiency

For the fiscal period, the company reported revenue of CNY 1.63 billion. It converted this into a net income of CNY 196.2 million, demonstrating its ability to generate profit from its core operations. Operating cash flow was robust at CNY 329.5 million, significantly exceeding capital expenditures, indicating healthy cash generation from its business activities.

Earnings Power And Capital Efficiency

The company's earnings power is reflected in a diluted EPS of CNY 0.41. Capital allocation appears disciplined, with capital expenditures of CNY -65.4 million representing a modest investment relative to its strong operating cash flow, suggesting efficient use of capital to maintain and potentially grow operations.

Balance Sheet And Financial Health

The balance sheet is notably strong, characterized by a substantial cash and equivalents position of CNY 827.1 million. This is complemented by minimal total debt of just CNY 3.0 million, resulting in a net cash position that signifies exceptional financial health and low leverage risk.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital returns policy, distributing a dividend of CNY 0.40 per share. This payout, which is nearly covered by earnings, indicates a commitment to returning capital to investors while maintaining a conservative and sustainable approach to its dividend policy.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.9 billion, the market values the company. A beta of 0.518 suggests the stock has historically been less volatile than the broader market, which may appeal to certain investors seeking defensive characteristics within the consumer staples sector.

Strategic Advantages And Outlook

The company's strategic advantages are anchored in its heritage brand and specialization in traditional Shaoxing rice wine. Its strong balance sheet provides significant flexibility to navigate market conditions, invest in growth initiatives, or continue its shareholder returns, positioning it for stable long-term performance.

Sources

Company FilingsPublic Financial Data

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