investorscraft@gmail.com

Intrinsic ValuePu'er Lancang Ancient Tea Co (6911.HK)

Previous CloseHK$0.00
Intrinsic Value
Upside potential
Previous Close
HK$0.00

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

Pu'er Lancang Ancient Tea operates as a specialized producer and retailer of premium Pu'er tea products, leveraging its heritage dating back to 1966. The company operates within China's traditional tea industry, focusing on the cultivation, processing, and distribution of aged and fermented Pu'er teas under established brand names including 1966, Tea Mama, and Iland Tea. Its revenue model combines direct retail through self-operated stores with broader distribution via third-party retailers and hypermarket partnerships, supplemented by e-commerce channels targeting domestic and regional markets including Hong Kong, Macau, and Taiwan. The firm positions itself within the premium segment of the agricultural farm products sector, emphasizing traditional processing methods and brand authenticity to differentiate from mass-market competitors. This niche focus allows it to cater to tea connoisseurs and gift markets while maintaining cultural significance in Yunnan province, though it faces intense competition from both artisanal producers and larger beverage corporations expanding into specialty tea categories.

Revenue Profitability And Efficiency

The company reported revenue of HKD 361.3 million but experienced significant challenges with a net loss of HKD 307.5 million and negative operating cash flow of HKD 107.5 million. This substantial loss relative to revenue indicates severe operational inefficiencies and potential pricing pressures in its core tea business, reflecting difficult market conditions or strategic missteps in its operating model.

Earnings Power And Capital Efficiency

With a diluted EPS of -HKD 3.23 and negative cash generation, the company demonstrates weak earnings power and poor capital allocation. The substantial capital expenditures of HKD 53.8 million amid operating losses suggest potentially misaligned investment timing or unsuccessful expansion efforts that have not translated into profitable growth.

Balance Sheet And Financial Health

The balance sheet shows concerning leverage with total debt of HKD 436.3 million significantly exceeding cash reserves of HKD 65.4 million. This debt-heavy structure, combined with operating losses and negative cash flow, creates substantial financial stress and raises liquidity concerns for ongoing operations and debt servicing capabilities.

Growth Trends And Dividend Policy

Despite the challenging financial performance, the company maintained a dividend payment of HKD 0.41 per share, which appears unsustainable given the substantial losses and cash burn. This dividend policy may reflect strategic priorities to maintain investor confidence despite clear operational headwinds and negative growth trends.

Valuation And Market Expectations

Trading at a market capitalization of HKD 93.2 million, the market values the company at a significant discount to its annual revenue, reflecting investor skepticism about recovery prospects. The low beta of 0.59 suggests relative insulation from broad market movements but indicates concerns about company-specific viability.

Strategic Advantages And Outlook

The company's heritage branding and specialized Pu'er tea focus provide cultural differentiation, but current financial distress overshadows these advantages. The outlook remains challenging given the substantial losses, high debt burden, and need for operational restructuring to achieve sustainable profitability in a competitive specialty tea market.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg 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