investorscraft@gmail.com

Intrinsic ValueAnhui Yingjia Distillery Co., Ltd. (603198.SS)

Previous Close$40.63
Intrinsic Value
Upside potential
Previous Close
$40.63

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

Anhui Yingjia Distillery operates as a specialized baijiu producer within China's competitive alcoholic beverages sector, focusing on the production and distribution of traditional grain-based liquors. The company generates revenue through the manufacturing and sale of various wine products, primarily targeting domestic consumers through established distribution networks across Anhui province and broader Chinese markets. As a subsidiary of Anhui Yingjia Group, the company leverages regional expertise and brand heritage in the huangjiu and baijiu categories, positioning itself in the mid-to-premium segment of China's vast spirits industry. The distillery maintains a focused operational approach with deep roots in Luan, Anhui, where it benefits from local production traditions and regional consumer loyalty while competing against larger national distilleries through specialized product offerings and targeted market penetration strategies.

Revenue Profitability And Efficiency

The company reported robust financial performance with CNY 7.34 billion in revenue and net income of CNY 2.59 billion, reflecting a healthy net margin of approximately 35.3%. Strong operating cash flow of CNY 1.91 billion indicates efficient cash generation from core operations, while capital expenditures of CNY 902.7 million suggest ongoing investment in production capacity and operational improvements.

Earnings Power And Capital Efficiency

Yingjia demonstrates substantial earnings power with diluted EPS of CNY 3.24, supported by efficient capital allocation. The company's operating cash flow significantly exceeds capital expenditures, indicating strong free cash flow generation and the ability to fund growth initiatives while maintaining financial flexibility without excessive external financing.

Balance Sheet And Financial Health

The balance sheet appears conservative with CNY 1.32 billion in cash and equivalents against minimal total debt of CNY 131.4 million, resulting in a net cash position. This strong liquidity profile provides financial stability and capacity to withstand market fluctuations while supporting potential strategic investments or dividend distributions.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 1.50, representing a payout ratio of approximately 46% based on current EPS. This balanced capital return policy suggests management's confidence in sustainable earnings while retaining sufficient capital for organic growth opportunities within the competitive distillery sector.

Valuation And Market Expectations

With a market capitalization of CNY 35.76 billion and a beta of 0.74, the market prices Yingjia as a relatively stable consumer defensive stock. The current valuation reflects expectations of steady performance in the traditional spirits market, with investors likely anticipating continued premiumization trends and stable demand patterns in China's alcoholic beverage sector.

Strategic Advantages And Outlook

Yingjia benefits from regional brand strength and operational expertise within Anhui's distillery market. The company's subsidiary status under Yingjia Group provides potential synergies and strategic support. Outlook remains tied to domestic consumption patterns, premiumization trends, and competitive dynamics in China's evolving spirits industry, with the strong balance sheet positioning the company for selective growth opportunities.

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