investorscraft@gmail.com

Intrinsic ValueZJLD Group Inc (6979.HK)

Previous CloseHK$9.00
Intrinsic Value
Upside potential
Previous Close
HK$9.00

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

ZJLD Group Inc operates as a prominent baijiu producer in China's competitive distilled spirits market, specializing in the production and sale of traditional Chinese liquor under multiple established brands including Zhen Jiu, Li Du, and Xiang Jiao. The company generates revenue through the manufacturing and distribution of premium and mass-market baijiu products, leveraging its heritage brands to capture market share across various consumer segments. Operating within the Consumer Defensive sector, ZJLD focuses on the wineries and distilleries industry, capitalizing on China's deep-rooted cultural consumption patterns and occasions such as business banquets, celebrations, and gifting. Its market position is strengthened by brand recognition and a diversified portfolio that appeals to both traditional and contemporary drinkers, navigating a sector characterized by intense competition from both state-owned enterprises and private distilleries. The company's strategic emphasis on brand building and distribution network expansion supports its objective of maintaining relevance in the evolving alcoholic beverages landscape, targeting growth through regional penetration and product innovation.

Revenue Profitability And Efficiency

The company reported revenue of HKD 7.07 billion with net income of HKD 1.32 billion, reflecting a healthy net margin of approximately 18.7%. Operating cash flow stood at HKD 781 million, though significant capital expenditures of HKD 925 million indicate ongoing investments in production capacity and operational infrastructure.

Earnings Power And Capital Efficiency

ZJLD demonstrated solid earnings power with diluted EPS of HKD 0.40. The substantial capital expenditure relative to operating cash flow suggests aggressive investment in growth initiatives, which may impact near-term free cash flow generation but aims to enhance long-term production capabilities and market reach.

Balance Sheet And Financial Health

The balance sheet appears robust with cash and equivalents of HKD 5.65 billion significantly exceeding total debt of HKD 540 million. This strong liquidity position and low leverage provide financial flexibility to fund expansion plans and withstand market volatility without significant financial strain.

Growth Trends And Dividend Policy

The company has established a shareholder return policy with a dividend per share of HKD 0.21, representing a payout ratio of approximately 52.5% based on diluted EPS. This balanced approach returns capital to investors while retaining earnings for future growth investments in the competitive baijiu market.

Valuation And Market Expectations

With a market capitalization of HKD 32.8 billion, the company trades at a P/E ratio of approximately 24.8x based on current earnings. The beta of 1.128 indicates higher volatility than the market, reflecting investor expectations for growth coupled with sensitivity to economic cycles affecting consumer discretionary spending.

Strategic Advantages And Outlook

ZJLD's strategic advantages include its portfolio of established brands and strong cash position enabling market expansion. The outlook depends on successful execution of growth investments and maintaining brand relevance in China's evolving consumer preferences, while navigating competitive pressures and economic cyclicality.

Sources

Company financial reportsHong Kong Stock Exchange filingsMarket 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