Jiangsu King's Luck Brewery Joint-Stock Co., Ltd.

Jiangsu King's Luck Brewery Joint-Stock Co., Ltd.

603369.SS
Jiangsu King's Luck Brewery Joint-Stock Co., Ltd.CN flagShanghai Stock Exchange
29.49
CNY
+0.30
- -
36.77BMarket Cap
Jiangsu King's Luck Brewery Joint-Stock Co., Ltd.
603369.SS
(Shanghai Stock Exchange)

Recent

price

29.49

P/E

ratio

- -

div

yld

- -

ROIC.AI

2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
FRC
1.99
2.31
2.24
2.02
1.93
2.04
2.36
2.98
3.88
4.08
5.11
6.33
8.1
9.26
8.17
8.98
Revenue per Share
0.47
0.6
0.61
0.54
0.55
0.6
0.71
0.92
1.16
1.25
1.62
2.01
2.52
2.74
2.09
2.55
Basic EPS, GAAP
0.19
0.53
0.32
0.34
0.47
0.66
0.6
0.73
0.92
0.58
1.95
1.31
0.49
0.84
-0.26
-1.53
Free Cash Flow per Basic Share
0.23
0.13
0.18
0.17
0.16
0.16
0.19
0.25
0.33
0.42
0.45
0.59
0.74
1
1.2
0.01
Dividend per Share
0.91
1.32
1.72
1.97
2.22
2.83
3.3
3.94
4.67
5.5
6.67
8.13
9.91
11.65
12.53
12.23
Book Value per Share
0.94
1.44
1.88
2.85
3.1
3.65
4.12
4.84
5.64
6.45
7.28
8.6
10.33
12.03
12.93
12.63
Tangible Book Value per Share
1,125
1,125
1,125
1,190
1,255
1,255
1,255
1,254
1,254
1,255
1,254
1,247
1,247
1,247
1,247
1,247
Basic Weighted Avg Shares
2,242
2,594
2,515
2,400
2,425
2,562
2,957
3,741
4,874
5,122
6,408
7,888
10,100
11,546
10,182
11,192
Sales/Revenue/Turnover
31.23
34.61
35.47
34.2
33.4
35.64
37.22
35.65
33.05
31.95
37.9
38.5
38.28
37.47
30.96
35.17
Operating Margin (%)
45
58
68
73
81
90
91
84
96
107
117
139
145
163
240
- -
Depreciation Expense
533
677
681
646
685
758
896
1,151
1,458
1,567
2,029
2,503
3,136
3,412
2,604
3,179
Net Income, GAAP
25.16
25.3
25.64
24.77
24.4
25.1
25.61
24.55
24.91
24.74
24.83
24.79
24.65
24.97
24.74
24.85
Effective Tax Rate (%)
23.78
26.09
27.08
26.9
28.26
29.58
30.29
30.76
29.92
30.59
31.66
31.73
31.05
29.55
25.57
28.41
Profit Margin (%)
538
980
1,333
2,590
2,798
3,059
3,117
2,901
3,713
4,946
4,954
4,722
4,771
5,554
5,359
5,252
Working Capital
84
56
- -
- -
- -
- -
- -
- -
- -
2
- -
- -
- -
190
429
404
LT Debt
1,285
1,818
2,298
3,558
4,042
4,702
5,279
6,173
7,206
8,267
9,297
11,065
13,287
15,454
16,563
16,187
Total Equity
- -
38.06
30.06
20.31
15.02
14.41
15.57
16.69
17.03
14.68
19.07
20.37
21.31
20.08
13.26
17.51
Return on Invested Capital (%)
- -
50.92
38.09
28.83
25.35
22.17
22.76
25.19
26.9
23.95
25.97
26.27
26.22
23.57
15.94
20.84
Return on Capital (%)
- -
53.82
39.82
30.17
26.68
23.89
23.28
25.33
26.98
24.55
26.58
27.06
27.88
25.38
17.27
22.06
Return on Common Equity (%)

Capital Structure

FRC

in mil. unless spec.
Dec'24
Mar'25
Jun'25
ST Debt
1,040
700
750
LT Borrowings
190
374
404
LT Finance Leases
- -
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
1,254
1,247
1,247
Market Capitalization
56,394
65,932
48,539

Working Capital

FRC

in mil. unless spec.
Dec'24
Mar'25
Jun'25
Total Current Assets
13,928
14,156
12,756
Cash, Cash Equivalents & STI
8,252
8,887
6,906
Accounts Receivable, Net
35
55
51
Inventories
5,569
5,134
5,723
Total Current Liabilities
8,374
7,455
7,504
Payables & Accruals
- -
- -
- -
ST Debt
1,040
700
750
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
15.2%
15.01%
7.18%
Free Cash Flow
12.59%
16.92%
-130.81%
Net Income, GAAP
15.47%
12.65%
-23.69%
Sales/Revenue/Turnover
16.17%
15.75%
-11.81%
Total Cash Common Dividend
22.99%
23.93%
20.39%

Quarterly Revenue

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
4,671
2,634
2,637
1,604
11,546
2025
5,099
1,852
1,300
- -
10,182
2026
4,323
- -
- -
- -
- -

Quarterly Earnings Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
1.23
- -
- -
- -
2.74
2025
1.32
- -
- -
- -
2.09
2026
1.11
- -
- -
- -
- -

Quarterly Dividends Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
1
2025
- -
- -
- -
- -
1.2
2026
- -
- -
- -
- -
- -
Business
Jiangsu King's Luck Brewery Joint-Stock Co., Ltd. (603369.SS) engages primarily in the research, development, production, and sale of baijiu, or Chinese white liquor, alongside ancillary businesses including pre-packaged food production, investment advisory, small loan services, advertising design, internet of things applications, general trade, and tourism. The company offers its core baijiu products under the flagship Guoyuan, Jinshiyuan, and Gaogou brands, with Guoyuan and Jinshiyuan recognized as China Famous Trademarks and Gaogou designated as a Time-Honored Brand of China; these span high-end special A+ (above CNY 300 ex-tax), special A, A, B, C, and D categories sold through dealers, group buying, supermarkets, hotels, and retail channels, primarily targeting consumers in Jiangsu province and expanding into select out-of-province markets. Founded in 1997 and headquartered at No. 1 Jinshiyuan Avenue, Gaogou Town, Lianshui County, Huai'an City, Jiangsu Province, China, the company operates key research platforms such as the Jiangsu Province Liquor Technology Research Institute, Jiangsu Province Postdoctoral Research Workstation, and Jiangsu Province Enterprise Technology Center, with main activities concentrated in China, particularly Jiangsu. In recent developments, the company marked 2024 milestones including the 80th anniversary of its "party fee factory" origins, 20th anniversary of the Guoyuan brand, and 10th anniversary of its Shanghai Stock Exchange listing, while earning accolades as a National Key Leading Enterprise for Agricultural Industrialization, Asia Quality Excellence Award winner, China Liquor Industry ESG Demonstration Enterprise, and recipient of the 2024 Outstanding Practice Case for Listed Company Board of Directors. It reported 2025 third-quarter revenue of CNY 1.93 billion, down 26.78% year-over-year, with year-to-date revenue at CNY 8.88 billion, down 10.66%, and net profit attributable to shareholders at CNY 320 million for the quarter, down 48.69%, amid industry headwinds prompting a strategic shift toward 100-300 yuan price band products, market share defense in Jiangsu, long-term expansion into 33 prefecture-level out-of-province markets exceeding CNY 20 million in sales value, and 100 additional markets, alongside cautious "fourteenth five-year" revenue planning adjustments and anticipated recovery from Q2 2026. No major acquisitions, funding rounds, or partnerships were announced in 2024-2025, with focus on operational resilience, product structure optimization, and brand influence amid sales declines in high-end segments.