DOCSLIB.ORG

Wuliangye Yibin

Total Page：16

File Type：pdf, Size：1020Kb

Download full-text PDF Read full-text
Wuliangye Yibin Company Note Food & Beverages│China│October 31, 2019 Insert Insert China Wuliangye Yibin ADD (no change) Strong execution ability to drive long-term growth Consensus ratings*: Buy 33 Hold 5 Sell 2 ■ 3Q19 sales grew 27% yoy, with net profit up 35% yoy, both stronger than we Current price: Rmb132.1 expected, driven mainly by ASP and volume growth from new Wuliangye launches. ■ Wuliangye has proven to the market that its brand image and distribution network Target price: Rmb165.0 have consistently improved this year. Previous target: Rmb164.0 ■ We forecast that Wuliangye will continue to deliver 18% yoy sales growth in FY20F. Up/downside: 24.9% ■ Maintain Add with new DCF-based TP of Rmb165. CGI / Consensus: 7.1% Successful launch of new Wuliangye led to strong 3Q19 results Reuters: 000858.SZ Wuliangye achieved 27% yoy sales growth to Rmb37bn in 9M19 and its net profit was up Bloomberg: 000858 CH by 31% yoy to Rmb12bn. Of which, 3Q19 sales grew by 27% yoy to Rmb10bn with net Market cap: US$72,648m profit up by 35% yoy to Rmb3.2bn, both stronger than market and our estimates. We th Rmb512,683m believe the strong growth was mainly due to successful launch of 8 generation Average daily turnover: US$464.9m Wuliangye in June 2019 which drove up both ASP and volume growth in 3Q19. We Rmb3,312m estimate that 20,300t of the high-end Wuliangye brand were sold 20,300t in 9M19, and Current shares o/s: 3,882m c.5,000t of the new generation Wuliangye sold in 3Q19, 78% of our estimate for FY19F. As at the end of 3Q19, advance payments from customers had risen 140% yoy and 35% Free float: 36.1% *Source: Bloomberg qoq to Rmb 5.9bn, reflecting strong advance stocking demand from distributors to prepare for Chinese New Year. The first-tier wholesaler price of 52°Wuliangye currently Key changes in this note remains at Rmb930–940 per bottle, higher than Rmb840-850 per bottle in the beginning FY19F EPS increased by 1.7%. of 2019. FY20F EPS increased by 1.7%. FY21F EPS increased by 1.1%. Margin improvement through product structure premiumization The 3Q19 GPM was up by 2.7%pts to 60.4%, mainly because of product structure Price Close Relative to SHCOMP (RHS) premiumization. We expect the GPM to improve by 1.5%pts yoy in FY19F. As Wuliangye launched a large marketing campaign for new Wuliangye products in 3Q19, the S&D 138.0 289 expenses ratio increased by 2.2%pts, but was partially offset by good control of G&A 88.0 185 expenses. Its 3Q19 net profit margin improved by 1.8%pts to 32.2%. We forecast that 38.0 81 FY19F net profit will grow by 30% yoy to Rmb17.4bn with net profit margin expansion of 100 80 1.4%pts to 34.8%. 60 40 20 Vol m Vol Sales growth expected to remain strong in FY20F 10月-18 1月-19 5月-19 8月-19 Since 2019, Wuliangye has made clear marketing strategy to strengthen Wuliangye brand image and concentrate on its high-end Wuliangye brand, particular on its star Source: Bloomberg product -52°Wuliangye. On the other hand, Wuliangye has been outspoken to stabilize Price performance 1M 3M 12M their distribution network and protect its distributors with a reasonable channel profit Absolute (%) 1.8 9.4 174.3 margin to reinforce distributors’ confidence in the Wuliangye brand and the company. Relative (%) 1 9.5 161.8 Driven by a continuous product mix upgrade and channel reform, we expect Wuliangye will achieve 17.8% and 16.5% yoy sales growth in FY20F and FY21F, respectively. Major shareholders % held Yibin State-owned Asset Operation Maintain Add with a higher DCF-based TP of Rmb165 Co. Ltd 35.2 We revised up FY19F–21F EPS by 1.1%–1.7%, reflecting Wuliangye’s stronger-than- expected sales growth and successful product structure premiumization. We maintain our ADD rating for Wuliangye, as the current management team has a clear strategy to Insert further improve the Wuliangye brand image and strong execution ability in reforming its distribution network. Downside risks include 1) a significant fall in Moutai’s average retail price, capping Wuliangye’s price increase potential; and 2) a macroeconomic slowdown, which would have a heavy negative impact on super-premium baijiu consumption. Positive catalysts include 1) stronger-than-expected volume growth, and 2) better expense ratio control. Financial Summary Dec-17A Dec-18A Dec-19F Dec-20F Dec-21F Revenue (Rmbm) 30,187 40,030 50,073 58,987 68,722 Operating EBITDA (Rmbm) 12,979 18,144 23,615 28,761 34,428 Net Profit (Rmbm) 9,674 13,384 17,432 21,129 25,200 Core EPS (Rmb) 2.55 3.45 4.49 5.45 6.50 Core EPS Growth 42.4% 35.3% 30.1% 21.2% 19.3% FD Core P/E (x) 51.75 37.83 29.39 24.25 20.33 Analysts DPS (Rmb) 1.33 1.70 2.21 2.68 3.20 Lei Yang Dividend Yield 1.01% 1.29% 1.68% 2.03% 2.42% T (86) 21 6162 9676 EV/EBITDA (x) 35.61 25.65 19.50 15.73 12.85 P/FCFE (x) 52.42 42.30 36.00 26.17 21.69 E [email protected] Net Gearing (74.2%) (75.2%) (73.0%) (73.7%) (74.6%) Sun Feifei P/BV (x) 9.40 8.08 7.09 6.17 5.35 T (86) 21 6162 5750 ROE 19.3% 22.9% 25.7% 27.2% 28.2% E [email protected] % Change In Core EPS Estimates CGI/consensus EPS (x) 1.00 0.98 0.98 SOURCES: CGIS RESEARCH, COMPANY DATA, BLOOMBERG Powered by the EFA Platform Food & Beverages│China Wuliangye Yibin│October 31, 2019 Strong execution ability to drive long-term growth Figure 1: Wuliangye’s quarterly financial performance review (Rmb m) Q118 Q218 Q318 Q418 Q119 Q219 Q319 yoy FY18 FY19F yoy 9M18 9M19 yoy Revenue 13,898 7,524 7,829 10,780 17,590 9,561 9,951 27% 40,030 50,073 25% 29,250 37,102 27% YoY (%) 37% 38% 23% 31% 27% 27% 27% 33% 25% 33% 27% Gross Profit 8,217 4,359 4,515 6,544 10,878 5,348 6,010 33% 23,635 30,315 28% 17,091 22,236 30% Other operating income 10 57 16 129 25 77 9 -47% 212 200 -6% 84 110 31% Sale and distribution expense -1,003 -1,153 -921 -701 -1,274 -1,376 -1,393 51% -3,778 -4,626 22% -3,077 -4,043 31% General Administrative expense -595 -587 -532 -711 -799 -506 -548 3% -2,425 -2,782 15% -1,714 -1,853 8% Operating profit 6,629 2,677 3,055 5,284 8,830 3,543 4,077 33% 17,644 23,107 31% 12,361 16,451 33% Net Profit 4,971 2,139 2,384 3,890 6,475 2,719 3,208 35% 13,384 17,432 30% 9,494 12,402 31% YoY (%) 38% 55% 20% 44% 30% 27% 35% 38% 30% 36% 31% Margins ppt chg ppt chg ppt chg GPM incl: sales tax 59.1% 57.9% 57.7% 60.7% 61.8% 55.9% 60.4% 2.7% 59.0% 60.5% 1.5% 58.4% 59.9% 1.5% Sales tax 14.1% 14.2% 17.5% 14.0% 13.9% 14.3% 13.4% -4.1% 14.8% 14.8% 0.0% 15.0% 13.9% -1.2% S&D expense ratio 7.2% 15.3% 11.8% 6.5% 7.2% 14.4% 14.0% 2.2% 9.4% 9.2% -0.2% 10.5% 10.9% 0.4% G&A expense ratio 4.3% 7.8% 6.8% 6.6% 4.5% 5.3% 5.5% -1.3% 6.1% 5.6% -0.5% 5.9% 5.0% -0.9% Operating profit margin (%) 47.7% 35.6% 39.0% 49.0% 50.2% 37.1% 41.0% 2.0% 44.1% 46.1% 2.1% 42.3% 44.3% 2.1% Net profit margin (%) 35.8% 28.4% 30.5% 36.1% 36.8% 28.4% 32.2% 1.8% 33.4% 34.8% 1.4% 32.5% 33.4% 1.0% SOURCES: CGIS RESEARCH, COMPANY DATA, BLOOMBERG Figure 2: Earnings revision FY19F FY20F FY21F (Rmb m) Old New Change Old New Change Old New Change Sales 49,187 50,073 1.8% 58,065 58,987 1.6% 68,251 68,722 0.7% Sales growth 23% 25% 2.2% 18% 18% -0.2% 18% 17% -1.0% GPM 61% 61% 0.0% 62% 62% 0.0% 62.0% 62.0% 0.0% OPM 46% 46% 0.0% 48% 48% 0.1% 49% 49% 0.2% Net profit 17,141 17,432 1.7% 20,772 21,129 1.7% 24,936 25,200 1.1% Net profit growth 28% 30% 2.2% 21% 21% 0.0% 20% 19% -0.8% SOURCES: CGIS RESEARCH, COMPANY DATA, BLOOMBERG Figure 3: DCF valuation (Rmb, m) FY19F FY20F FY21F FY22F FY23F FY24F FY25F FY26F FY27F FY28F FY29F Recur operating income 23,107 28,246 33,906 44,065 50,653 57,970 65,763 73,947 82,409 91,014 99,608 Taxes -5,950 -7,211 -8,601 -10,818 -12,436 -14,232 -16,146 -18,155 -20,232 -22,345 -24,455 Operating income, tax-affected 17,157 21,035 25,305 33,247 38,217 43,737 49,618 55,792 62,176 68,669 75,153 Add: Depreciation & amortisation 508 515 522 568 612 654 687 710 721 716 695 Add Changes in Working capital -4,350 -2,885 -3,117 -3,631 -4,213 -4,758 -5,326 -5,905 -6,487 -7,058 -7,606 Less Capital Expenditure -200 -200 -200 -200 -200 -200 -200 -200 -200 -200 -200 Free Cash Flow to firm 13,115 18,464 22,510 29,983 34,417 39,433 44,779 50,397 56,210 62,127 68,041 YoY growth 17% 41% 22% 33% 15% 15% 14% 13% 12% 11% 10% Key assumptions NPV of FY19-23F Cash flow 81,874 Industry average beta 1.08 NPV of FY24-29F Cash Flow 149,819 Risk free rate 3.4% NPV of Terminal Value 362,148 Risk premium 6.3% Enterprise Value 593,840 Cost of equity 10.2% Add Net cash/(Net Debt) 48,546 Cost of Debt 3.7% Less Minority -1,632 Debt % 0.1% Equity value of firm 640,754 Tax rate 25.0% Share outstanding (m) 3,882 WACC 10.2% Target price (Rmb) 165 Terminal growth rate 3.0% SOURCES: CGIS RESEARCH, COMPANY DATA, BLOOMBERG 2 Food & Beverages│China Wuliangye Yibin│October 31, 2019 Figure 4: Peer comparison Company Name Bloomberg Recom Target Last Quoted Market cap P/E (x) P/BV (x) EV/EBITDA (x) ROE (%) Dividend Yield (%) Ticker price price currency Local Local (US$, m) 2019F 2020F 2019F 2020F 2019F 2020F 2019F 2020F 2019F 2020F Kweichow Moutai Co Ltd-A 600519 CH ADD 1328 1180.0 Rmb 210,770 34.4 29.0 10.8 8.9 21.7 18.3 34.5 33.7 1.5 1.8 Jiangsu Yanghe Brewery -A 002304 CH HOLD 108 100.8 Rmb 21,597 19.1 17.4 4.1 3.7 11.5 10.6 23.6 23.4 3.3 3.6 Wuliangye Yibin Co Ltd-A 000858 CH ADD 165 132.1 Rmb 72,898 29.4 24.3 7.1 6.2 19.5 15.7 25.7 27.2 1.7 2.0 Luzhou Laojiao Co Ltd-A 000568 CH ADD 122 87.2 Rmb 18,161 26.7 21.6 6.9 6.2 19.7 15.7 26.5 29.6 2.4 3.0 Chongqing Brewery Co-A 000568 CH NR NA 43.3 Rmb 2,980 38.9 37.4 16.1 14.9 26.6 24.0 43.9 42.7 2.0 2.1 Anhui Gujing Distillery Co-A 000596 CH NR NA 110.4 Rmb 6,937 25.3 20.3 5.6 4.5 14.9 12.1 23.5 24.0 1.2 1.6 Shanxi Xinghuacun Fen Wine-A
Load more

Recommended publications
  • China Consumer Close-Up
    January 13, 2015 The Asian Consumer: A new series Equity Research China Consumer Close-up The who, what and why of China’s true consumer class Few investing challenges have proven more elusive than understanding the Chinese consumer. Efforts to translate the promise of an emerging middle class into steady corporate earnings have been uneven. In the first of a new series on the Asian consumer, we seek to strip the problem back to the basics: Who are the consumers with spending power, what drives their consumption and how will that shift over time? The result is a new approach that yields surprising results. Joshua Lu Goldman Sachs does and seeks to do business with +852-2978-1024 [email protected] companies covered in its research reports. As a result, Goldman Sachs (Asia) L.L.C. investors should be aware that the firm may have a conflict of interest that could affect the objectivity of this report. Sho Kawano Investors should consider this report as only a single factor +81(3)6437-9905 [email protected] Goldman Sachs Japan Co., Ltd. in making their investment decision. For Reg AC certification and other important disclosures, see the Disclosure Becky Lu Appendix, or go to www.gs.com/research/hedge.html. +852-2978-0953 [email protected] Analysts employed by non- US affiliates are not registered/ Goldman Sachs (Asia) L.L.C. qualified as research analysts with FINRA in the U.S. January 13, 2015 Asia Pacific: Retail Table of contents PM Summary: A holistic view of the Asian consumer 3 China’s cohort in a regional context (a preview of India and Indonesia) 8 What they are buying and what they will buy next: Tracking 7 consumption desires 11 Seven consumption desires in focus 14 1.
    [Show full text]
  • Le Chevalier Errant
    期 49 总第 JUILLET 2018 | MAGAZINE CULTUREL EN CHINOIS ET FRANÇAIS ISSN : 16749715 CN115961/C N°49 二零一八年七月刊 《孔子学院》中法文对照版 武侠 Le chevalier errant Le chevalier 孔 子 学 院 INSTITUT CONFUCIUS N.49 | JUILLET 2018 WWW.CIM.CHINESECIO.COM RMB 16 / EURO 5,99 NEOMA CONFUCIUS INSTITUTE FOR BUSINESS Le seul centre accrédité par Hanban en France et dans les pays francophones pour la formation et l’examen de CTCSOL (Certificate for Teachers of Chinese to Speakers of Other Languages). Le CTCSOL est un certificat international, délivré par Hanban, aux candidats ayant réussi l’examen de qualification professionnelle en tant que professeurs de chinois internationaux. PROCHAINES SESSIONS DE FORMATION ET D’EXAMEN L’INSTITUT CONFUCIUS DE Examen oral Formation à l’examen oral • Session 2018 : • 1re session : 2–4 janv. 2019 L’UNIVERSITÉ DE LORRAINE 5–6 janv. ; 13–14 janv. 2019 • 2e session : 3–5 juil. 2019 Situé à Metz, chef-lieu de l’ancienne région de Lorraine, • 1re session 2019 : • 3e session : 11–13 déc. 2019 l’institut Confucius de l’Université de Lorraine est une structure 6–7 juil. ; 13–14 juil. 2019 universitaire de coopération franco-chinoise (Université de Lorraine, e • 2 session 2019 : Formation à l’examen écrit Université de Technologie de Wuhan et Hanban). Il est également re 14–15 déc. ; 21–22 déc. 2019 • 1 session : 5–8 janv. 2019 soutenu par les autorités territoriales. Depuis sa création en 2011, • 2e session : 6–9 juil. 2019 il reste fidèle à sa vocation d’être un lieu d’échange et de découverte Examen écrit • 3e session : 14–17 déc.
    [Show full text]
  • “Eight-Point Regulation” and “Chinese
    vv Clinical Group Archives of Nursing Practice and Care DOI http://dx.doi.org/10.17352/anpc.000016 CC By Xianglong Xu1-3, Runzhi Zhu1-3, Sha Deng1-3, Sheng Liu1-3, Dengyuan Liu1-3, Research Article Cesar Reis4, Manoj Sharma5 and Yong Effects of “Eight-Point Regulation” Zhao1-3* 1School of Public Health and Management, and “Chinese Military Bans Luxury Chongqing Medical University, Chongqing 400016, China 2Research Center for Medicine and Social Banquets” on Price, Sale, and Development, Chongqing Medical University, Chongqing 400016, China Consumption of High-End Alcohol 3The Innovation Center for Social Risk Governance in Health, Chongqing Medical University, Chongqing Products in China 400016, China 4Loma Linda University Medical Center, Department of Preventive Medicine 24785 Stewart Street, Suite 204 Loma Linda, CA 92354 5Department of Behavioral and Environmental Health, Abstract Jackson State University, Jackson 39213, USA Background: Alcohol use disorder was linked to corruption, abuse of power, and bureaucratic Dates: Received: 20 June, 2016; Accepted: 02 ineffi ciency in mainland China. The Communist Party of China issued the “Eight-Point Regulation” and December, 2016; Published: 05 December, 2016 “Luxury Banquets Ban for Chinese Military” in December 2012 to eliminate extravagance and corruption. This study aimed to probe the effects of “Eight-point regulation” and “Chinese military bans luxury *Corresponding author: Yong Zhao, Department banquets” on price, sale, and consumption of high-end alcohol products in China. of Nutrition and Food Hygiene, School of public health and management, Chongqing Medical Methods: We collected and analyzed secondary data to derive refl ections on the infl uence of the University.
    [Show full text]
  • Hunan Sanhong Pharmaceutical Company Limited “True Tiger Wine” Project
    Hunan Sanhong Pharmaceutical Company Limited “True Tiger Wine” Project Feasibility Studies Report December 2005 Table of Content Chapter 1 General Introduction ................................................................................................................................................................................... 7 1.1 Project Summary ......................................................................................................................................................................................... 7 1.1.1 Project Title ....................................................................................................................................................................................... 7 1.1.2 Project Construction Contractor and Corporation ............................................................................................................................. 7 1.1.3 General Competent Authority of Project ............................................................................................................................................ 7 1.1.4 Nature of Project ................................................................................................................................................................................ 7 1.1.5 Specific Competent Authority of Project ............................................................................................................................................ 7 1.1.6 Project Construction Location and Area
    [Show full text]
  • Research and Analysis Report of Kweichow Moutai Company
    Academic Journal of Business & Management ISSN 2616-5902 Vol. 3, Issue 7: 1-5, DOI: 10.25236/AJBM.2021.030701 Research and Analysis Report of Kweichow Moutai Company Yinglin Qian School of Economics, Northwest University for Nationalities, Qujing, Yunnan 655000, China Abstract: Fiedler mentioned "does not exist a kind of is suitable for various situation of universal principles and methods of management, management can only act according to the circumstances of the specific", moutai company is the most influential brand in China and to achieve a monopoly in the competition and development, based on the fundamental analysis and technical analysis, maotai company for the industry analysis, company analysis and technical analysis, This paper probes into the development prospect of Maotai Company, obtains some problems existing in the development and puts forward corresponding investment suggestions for investors. Keywords: industry analysis, technical analysis, investment advice 1. Overview of Kweichow Moutai Company 1)Company business summary and analysis of capital ownership structure Since its establishment, the company has been engaged in a variety of businesses, including the production, sales and service of Maotai liquor, the production and sales of beverage, food and packaging materials, the development of anti-counterfeiting technology and the research and development of related products of the information industry. It belongs to the beverage manufacturing industry in the food and beverage industry, and is the typical representative of maotai-flavor liquor in China. It wants to have a famous reputation both at home and abroad, and it is the only liquor industry in China that has won the title of "green food" and "organic food".
    [Show full text]
  • A Viga Ting Hin A
    December 11, 2018 Food & Beverages Gan Bei: low inventory to support growth HINA C ■ We believe the China baijiu sector’s short-term slowdown has been priced in, and we consider the sector’s current valuation to be attractive. ■ Positive on the long-term outlook on product mix upgrades and channel reforms. Current tight channel inventory supports volume growth in 1H19F ■ We initiate coverage on China’s baijiu sector with an Overweight rating. Our top pick is Moutai. We have an Add call on Yanghe and Hold on Wuliangye. AVIGATING AVIGATING N Analyst(s) Lei YANG, CFA T (86) 21 6162 9676 E [email protected] FeiFei SUN T (86) 21 6162 5750 E [email protected] IMPORTANT DISCLOSURES, INCLUDING ANY REQUIRED RESEARCH CERTIFICATIONS, ARE PROVIDED AT THE Powered by END OF THIS REPORT. IF THIS REPORT IS DISTRIBUTED IN THE UNITED STATES IT IS DISTRIBUTED BY CGS-CIMB the EFA SECURITIES (USA), INC. AND IS CONSIDERED THIRD-PARTY AFFILIATED RESEARCH. Platform Navigating China Consumer Staples │Food & Beverages │December 11, 2018 TABLE OF CONTENTS Sector summary ............................................................................................................................. 5 Our market survey finds younger generation has started to drink baijiu ....................................... 9 China Baijiu sector overview ....................................................................................................... 13 Comparison of major baijiu players ............................................................................................
    [Show full text]
  • Macvisit: Luzhou Laojiao Invest in the Future, Learn from the Past
    20 November 2018 China EQUITIES MacVisit: Luzhou Laojiao 000568 SZ Not rated Invest in the future, learn from the past Stock price as of 16/11/2018 Rmb 40.29 Key points GICS sector Consumer Staples Market cap Rmb m 59,015 Premium liquor National Cellar 1573 is making a comeback, boosting sales Avg Value Traded (3m) Rmb m 553 and gross profit margin, according to management. 12m high/low Rmb 75.26/35.05 The company is investing heavily in marketing expenses, while controlling PER FY19 x 13.8 channel inventory to be less than 2 months. P/BV FY 19 x 3.1 Capacity expansion ongoing; high dividend payout ratio. Historical financials Outlook YE Dec (RMBm) 2015A 2016A 2017A Revenue 6,900 8,304 10,395 We visited Luzhou Laojiao and talked with management. As one of China’s % growth 28.9 20.3 25.2 oldest liquor manufacturers, its premium product National Cellar 1573 is sold EBITDA 2,037 2,639 3,491 at a retail price of Rmb1,099/bottle on par with Wuliangye Yibin’s (A-Share) % growth 62.2 29.5 32.3 (000858 CH, Rmb50.69, Neutral, TP: Rmb52.30) Puwu. EPS 105.00 137.50 179.80 % growth 67.4 30.9 32.7 As pledged at its annual general meeting in June 2018, the company aims to EBIT Margin 27.2 29.9 32.0 regain its top 3 spot in the Baiju industry in 2020 and lift its revenue to Source: Company data, FactSet,November 2018 Rmb30bn in 2020E (Rmb10.4bn in 2017).
    [Show full text]
  • Cocktails Mocktails Beer & Cider
    COCKTAILS Jasmine Lychee Martini 22 House infused Jasmine Tea Vodka, Paraiso Lychee Liqueur and Pineapple juice Mango Campari Spritz 22 Campari, Mango juice, sparkling wine and soda Guava Margarita 22 el Jimador Reposado Tequila, Guava juice, fresh lime juice Amaretto Sour 22 Disaronno amaretto, fresh lemon juice, egg white Chrysanthemum Old Fashioned 22 House infused Chrysanthemum Rum, bitters and syrup Cinnamon Apple Martini 22 House infused cinnamon Vodka, Schnapps apple pucker, apple juice, cinnamon syrup The Dragon's Eye 26 Paraiso Lychee Liqueur, Kweichow Moutai Chinese spirit, lychee, fresh lemon Oolong Mojito 22 Bacardi Superior White Rum, fresh lime, fresh mints, Oolong syrup Strawberry Daiquiri 22 Bacardi Superior White Rum, Suntory Rubis Strawberry, fresh strawberry Espresso Martini 22 Ketel One Vodka, Kahlua, Espresso MOCKTAILS Seasonal Fruit Cup 13 Seasonal fresh fruit, fruit juice (Please ask our friendly staff) Traditional Lemonade 13 Fresh lemon juice, honey, soda water Virgin Oolong Mojito 17 Fresh lime, fresh mints, Oolong syrup Virgin Strawberry Caipirinha 17 Fresh strawberry, fresh lime, apple juice BEER & CIDER Cascade 'Premium Light' Tasmania 9 James Boag’s 'Premium' Tasmania 11 Crown Lager Victoria 11 Tsing Tao China 11 Corona 'Extra' Mexico 12 Heineken Holland (locally brewed under license) 12 Stella Artois Belgium (locally brewed under license) 12 Kirin 'Ichiban' Japan 13 Little Creatures 'Pipsqueak' Apple Cider Adelaide Hills 12 1 WINE BY THE GLASS SPARKLING - 120ml NV Chandon Brut Yarra Valley, Victoria 17 2016
    [Show full text]
  • A PEDAGOGY of CULTURE BASED on CHINESE STORYTELLING TRADITIONS DISSERTATION Presented in Partial Fulfillment of the Requirement
    A PEDAGOGY OF CULTURE BASED ON CHINESE STORYTELLING TRADITIONS DISSERTATION Presented in Partial Fulfillment of the Requirements for the Doctor of Philosophy in the Graduate School of The Ohio State University By Eric Todd Shepherd MA, East Asian Languages and Literatures The Ohio State University 2007 Dissertation Committee: Approved by Galal Walker, Advisor _______________________ Mark Bender Advisor Mari Noda Graduate Program in Dorothy Noyes East Asian Languages and Literatures Copyright by Eric Todd Shepherd 2007 ABSTRACT This dissertation is an historical ethnographic study of the Shandong kuaishu (山东快书) storytelling tradition and an ethnographic account of the folk pedagogy of Wu Yanguo, one professional practitioner of the tradition. At times, the intention is to record, describe and analyze the oral tradition of Shandong kuaishu, which has not been recorded in detail in English language scholarly literature. At other times, the purpose is to develop a pedagogical model informed by the experiences and transmission techniques of the community of study. The ultimate goal is to use the knowledge and experience gained in this study to advance our understanding of and ability to achieve advanced levels of Chinese language proficiency and cultural competence. Through a combination of the knowledge gained from written sources, participant observation, and first-hand performance of Shandong kuaishu, this dissertation shows that complex performances of segments of Chinese culture drawn from everyday life can be constructed through a regimen of performance based training. It is intended to serve as one training model that leads to the development of sophisticated cultural competence. ii Dedicated to Chih-Hsin Annie Tai iii ACKNOWLEDGMENTS Any dissertation is a collaborative effort.
    [Show full text]
  • Wuliangye Yibin Co., Ltd. Annual Report 2020 (Full Text)
    Wuliangye Yibin Co., Ltd. Annual Report 2020 President Zeng Congqin (Signature) April 28, 2021 Wuliangye Yibin Co., Ltd. Annual Report 2020 (Full Text) Contents Section I Important Notice and Interpretations .................................................................................... 3 Section II Company Profile and Main Financial Highlights .................................................................. 5 Section III Summary of Company Business ........................................................................................ 10 Section IV Discussion and Analysis of Operation ................................................................................. 11 Section V Significant Matters .............................................................................................................. 35 Section VI Changes in Shares and Shareholders ............................................................................... 50 Section VII Preferred Share .................................................................................................................. 56 Section VIII Convertible Corporate Bonds............................................................................................. 56 Section IX Directors, Supervisors, Senior Management and Employees ........................................... 57 Section X Corporate Governance ....................................................................................................... 68 Section XI Corporate Bonds ...............................................................................................................
    [Show full text]
  • Tsingtao Brewery Because We Expect CR Beer Albert Yip to Deliver Stronger Adj
    9 Nov 2020 CMB International Securities | Equity Research | Sector Initiation China Beer and White Wine Sector Leaders to benefit from ASP growth and sector OUTPERFORM (Initiation) consolidation; top picks are Moutai and CR Beer We initiate coverage of China beer and white wine sectors with Outperform rating. China beer and white wine sector Premiumization and production efficiency improvement are key growth drivers of beer sector. We prefer CR Beer to Tsingtao Brewery because we expect CR Beer Albert Yip to deliver stronger adj. EPS CAGR through the partnership with Heineken. High- (852) 3900 0838 end white wine segment has a favorable competitive landscape. Its limited supply [email protected] has supported price appreciation. We prefer Moutai to Wuliangye because we expect Moutai to raise ex-factory price earlier than Wuliangye. China’s premium and super Premiumization and production efficiency improvement are key growth premium beer sales value to grow drivers of beer sector. (1) Premiumization: China’s market share of the at 8.5% CAGR from 2018 to 2023E premium and super premium categories was 16.4% by volume in 2018, which (US$ bn) was significantly lower than the US/Korea (42.1%/25%). Value of premium and 70 super premium categories is estimated to increase by 8.5% CAGR from 2018 60 to 2023E. (2) Production efficiency: Plant closures, optimization of capacity 50 and sales mix increase of canned beer and bottled beer with returnable bottles 40 concept can enhance efficiency. (3) Industry consolidation: We expect sector 30 leaders to lower SG&A expenses ratio suggested by US market history.
    [Show full text]
  • Luzhou Laojiao
    INITIATION Company Note Food & Beverages│China│October 17, 2019 Insert Insert China Luzhou Laojiao ADD Successful channel reforms Consensus ratings*: Buy 26 Hold 5 Sell 0 ■ We like Luzhou Laojiao for its successful distribution channel reforms, strong Current price: Rmb86.12 profitability improvement and potential ASP hike for its star brand – Cellar 1573. Target price: Rmb122.0 ■ We forecast a 27% EPS CAGR in FY18–21F, driven by a 23%/24% sales CAGR from its high-end and mid-range product segments, respectively. Previous target: Rmb ■ We initiate with an Add rating and DCF-based TP of Rmb122 (WACC:9.6%) Up/downside: 41.7% CGS-CIMB / Consensus: 21.4% New distribution network starting to reap benefits Since 2015, Laojiao has taken four years to restructure its distribution network, providing Reuters: 000568.SZ stronger market support for its distributors and restoring its high-end brand image. Now Bloomberg: 000568 CH Laojiao has around 3,000 distributors with over 8,000 of its own salespeople. Its brand Market cap: US$17,826m value rose by 40% yoy to US$5.3bn in 2019, according to Brand Finance. Backed with Rmb126,144m this strong distribution network, we expect Laojiao’s channel reforms to start to bear fruit Average daily turnover: US$129.7m and its sales to grow at a 19% CAGR in FY18–21F. We also expect its high S&D Rmb916.1m expenses ratio of 26% in 2018 to gradually fall back by 5%pts to 21% in 2021F, leading Current shares o/s: 1,465m to OPM expansion of 8.4%pts from 34.2% in FY18 to 42.4% in FY21F.
    [Show full text]