investorscraft@gmail.com

Intrinsic ValueJuneyao Grand Healthy DrinksCo.,Ltd. (605388.SS)

Previous Close$6.94
Intrinsic Value
Upside potential
Previous Close
$6.94

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

Juneyao Grand Healthy Drinks operates as a specialized beverage manufacturer focused on the growing functional drinks segment within China's non-alcoholic beverage industry. The company generates revenue through the research, development, production, and distribution of health-oriented beverages, primarily lactic acid bacteria drinks under its core weiwei brand, complemented by herbal plant formulations and body relaxation products marketed as Xiaomengxing and werdery. Operating in the highly competitive consumer defensive sector, Juneyao targets health-conscious consumers seeking functional benefits beyond basic hydration, positioning itself in the premium niche of probiotic and wellness beverages. The company's market position leverages its established brand heritage since 1994 and specialized manufacturing expertise, though it faces intense competition from both large multinational beverage corporations and emerging local brands in China's rapidly evolving functional drink market.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 1.46 billion for the period, demonstrating significant market presence in its specialty segment. However, profitability challenges emerged with a net loss of CNY 29.1 million, indicating margin pressure or operational inefficiencies. Operating cash flow remained positive at CNY 32.6 million, suggesting core operations continue to generate cash despite the reported net loss position.

Earnings Power And Capital Efficiency

Juneyao's diluted EPS of -CNY 0.05 reflects current earnings challenges, though the company maintains a dividend payment of CNY 0.08 per share, indicating either historical profitability or strategic capital allocation. Capital expenditures of CNY -88.4 million suggest ongoing investment in production capacity or operational improvements, which may support future earnings recovery and market positioning.

Balance Sheet And Financial Health

The balance sheet shows solid liquidity with cash and equivalents of CNY 244.8 million against minimal total debt of CNY 7.7 million, indicating strong financial flexibility. This conservative debt structure provides stability amid current profitability challenges and supports ongoing operational requirements without significant financial leverage concerns.

Growth Trends And Dividend Policy

Despite current profitability challenges, the company maintains a dividend yield, suggesting management's confidence in long-term recovery or commitment to shareholder returns. The functional beverage market in China continues to show growth potential, particularly in health-oriented segments where Juneyao has established brand recognition and product expertise.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.0 billion, the market appears to be pricing in recovery potential beyond current financial performance. The beta of 1.03 indicates sensitivity slightly above market average, reflecting investor perception of both growth potential and operational risks in the competitive beverage sector.

Strategic Advantages And Outlook

Juneyao's specialized focus on functional health beverages provides differentiation in a crowded market, though execution on profitability remains critical. The company's strong balance sheet provides runway for strategic initiatives, while its established brand portfolio and manufacturing expertise position it to capitalize on China's growing health and wellness beverage trends.

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