investorscraft@gmail.com

Intrinsic ValueWei Long Grape Wine Co., Ltd. (603779.SS)

Previous Close$6.73
Intrinsic Value
Upside potential
Previous Close
$6.73

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

Wei Long Grape Wine Co., Ltd. operates as a specialized wine producer in China's competitive alcoholic beverages sector, focusing on the domestic market with a diverse portfolio that includes organic, red, white, green, rosé, sweet, and sparkling wines, alongside grape special liquor and brandy. Founded in 2007 and based in Longkou, the company leverages local grape cultivation and production facilities to cater to evolving consumer preferences for variety and quality within the winery and distillery industry. Its market positioning is characterized by a niche approach, targeting specific consumer segments with differentiated products rather than competing directly with large-scale international brands, which allows it to maintain a presence in a market dominated by both imported wines and major domestic players. The company's revenue model is primarily driven by direct sales of its produced beverages, relying on brand recognition and distribution networks within China to sustain its operations amid intense competition and changing regulatory landscapes.

Revenue Profitability And Efficiency

The company reported revenue of CNY 445.1 million with a net income of CNY 10.3 million, indicating thin profitability margins. Operating cash flow of CNY 27.4 million suggests adequate liquidity from core operations, though capital expenditures were minimal at CNY -2.3 million, reflecting limited reinvestment in productive assets.

Earnings Power And Capital Efficiency

Diluted EPS stood at CNY 0.03, demonstrating modest earnings power relative to the share base. The low level of capital expenditures indicates a cautious approach to expansion, potentially prioritizing stability over aggressive growth in a competitive market environment.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 16.1 million against total debt of CNY 180.9 million, indicating significant leverage. This debt burden may constrain financial flexibility, though the company's operating cash flow provides some capacity to service obligations.

Growth Trends And Dividend Policy

The company maintains a dividend policy with a payout of CNY 0.009 per share, signaling a commitment to returning capital to shareholders despite modest earnings. Growth trends appear tempered by market competition and the company's focused, niche positioning within the industry.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.38 billion and a beta of 0.464, the market prices the stock with lower volatility expectations relative to the broader market. The valuation reflects investor sentiment accounting for the company's niche market presence and financial leverage.

Strategic Advantages And Outlook

Wei Long's strategic advantages include its specialized product portfolio and domestic focus, which may resonate with local consumer preferences. The outlook remains cautious due to high debt levels and intense industry competition, requiring prudent management to navigate future challenges.

Sources

Company filingsShanghai Stock Exchange disclosures

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