Tsingyuan Brewery Ltd. Investor Presentation

Similar documents
4/1/2010. Slightly Smaller Area than the United States Total: 9,596,960 sq km. WTO Accession

Nestlé Investor Seminar 2014

Peet's Coffee & Tea, Inc. Reports 62% Increase in Second Quarter 2008 Diluted Earnings Per Share

DELIVERING REFRESHING SOFT DRINKS

This presentation and subsequent discussion may contain certain forward-looking statements. These forward-looking statements reflect the company s

Access China Conference Deutsche Bank Beijing 2 March 05

For personal use only

UNDERSTANDING, LEADING, BUILDING & WINNING IN THE BUSINESS OF COFFEE FARMER BROTHERS

Strengthening our coffee leadership

Company Presentation. Opportunity Day 3Q2013 December, 2013

Coca-Cola beverages bring a refreshing taste to consumers.

ASIA FRANCHISE BUSINESS UNIT (FBU) Siddharth Varma, Managing Director

Leading the Category Driving Growth Creating Value. Fiona KENDRICK Head of Coffee and Beverages Strategic Business Unit

Preliminary unaudited financial results for the full year ended 30 June Amount for this reporting period

INVESTOR PRESENTATION. Post FY2017 Volume Announcement

Raymond James 33 rd Annual Institutional Investors Conference March 5, DineEquity, Inc. All rights reserved.

Reinforcement of Full-line Beverage Service Business. May 25, 2015 Suntory Beverage & Food Limited

China s Corn Processing Industry: Its Future Development and Implications for World Trade

Australian Vintage Ltd. December 2017 Half Year Results 21 st February 2018

CHAPTER I BACKGROUND

OUR POTENTIAL. Business Update MAY 2017

China Food and Be Beverage Ind Industry Report,

Thailand Packaging Machinery Market. Jorge Izquierdo VP Market Development PMMI

For personal use only

Duke Investment Club. Austin Lu, Seamus FitzPatrick, Zhou Fang, Vikas Kottamasu, Sachin Mitra, Tim Evans. Boston Beer Co. (SAM)

2017 FINANCIAL REVIEW

[For immediate release]

2016 was Telepizza Group s best year for chain sales 1 and EBITDA growth over the last decade

By Type Still, Sparkling, Spring. By Volume- Liters Consumed. By Region - North America, Europe, Asia Pacific, Latin America and Middle East

The Contribution made by Beer to the European Economy. Czech Republic - January 2016

$ BUY STARBUCKS CORPORATION (SBUX) Rena Kaufman. Valuation Methodology. Market Data. Financial Summary (7/1/2018) Profile. Financial Analysis

B U I L D I N G C O F F E E P O R T F O L I O I N C H I N A Steven Li CMO

C O R P O R AT E S T R AT E G Y U P D AT E. October, 2018

Three-month sales. April 19, 2018 Nestlé three-month sales 2018

China Condiment Industry Report, Sep. 2011

Integrated Service Industry I : Accommodation and Food Service Activities

China Coffee Market Overview The Guidance For Selling Coffee In China Published November Pages PDF Format 420

Beer Manufacturing in China: 1522

INDUSTRY OVERVIEW OVERVIEW OF THE PRC ECONOMY. Strong economic growth

John Culver. group president, Global Retail

China Drinking Drinking Water Water Ind ustr stry Report,

Strong Holiday Performance Drives 5% Global Comp Growth, Global Traffic Increases 2%

Financial Results for Fiscal Year Ending December 31, February 12, 2016 Suntory Beverage & Food Limited

GENERAL DESCRIPTION OF INDUSTRY AND COMPANY

Table grape. Horticulture trade intelligence. Quarter 1: January to March 2017

Financial Results for H1 Fiscal Year Ending December 31, August 6, 2015 Suntory Beverage & Food Limited

Caribou Coffee Company

J / A V 9 / N O.

BMO Capital Markets Farm to Market Conference May 16, 2018

Brazil Milk Cow Numbers and Milk Production per Cow,

Focused on Delivering

Boston Beer Company, Inc. SELL Price Target: $110 Key Statistics as of 04/29/2016. Thesis Points: Company Description: NYSE:SAM

North America Ethyl Acetate Industry Outlook to Market Size, Company Share, Price Trends, Capacity Forecasts of All Active and Planned Plants

Goldman Sachs Global Staples Forum May 8, 2018

Publishing in China: an overview

Consumer and Market Insights Symposium James Omond Lawyer & trade mark attorney, Omond & Co Board Member, Wine Victoria and WFA

FINA Pre-Budget 2018 Consultation Submission. A Solution to Advance the Canadian Value-Added Wine Sector

3. Indian Alcoholic Beverage Government Licensing and Regulations. 4. Indian Alcoholic Beverage Market Segmentation by Product, FY 2005 FY 2010

Starbucks BRAZIL. Presentation Outline

3 rd Quarter & 9 Months 2014 Financial Results 10 November 2014

Caribou Coffee Company. January 12, 2012

Uruguay Cow Milk Market Production and Fluid Milk Consumption by Volume,

More information from: global-online-food-delivery-and-takeaway-marketanalysis-by-order-type

The Contribution made by Beer to the European Economy. Poland - January 2016

Profit before tax of US$764 million (US$712 million before exceptionals and profit on

China Sugar Industry Report, Oct. 2012

Business Update DECEMBER 2018

Seeka Limited. Retail Investors March 2019

More information at Global and Chinese Pressure Seal Machines Industry, 2018 Market Research Report

The global wine market

China Sugar Market Review & Outlook

ECONOMIC AND FINANCIAL ANALYSIS

Yum! Brands Drive Profitable International Expansion. Graham Allan YRI President

Shellfish Trends in China

CONSUMER TRENDS Pulses In India

REMARKS BY PAUL BULCKE, GROUP CHIEF EXECUTIVE OFFICER, NESTLÉ S.A. MEDIA CONFERENCE, NAIROBI, FRIDAY, JULY 2, 2010

Foodservice EUROPE. 10 countries analyzed: AUSTRIA BELGIUM FRANCE GERMANY ITALY NETHERLANDS PORTUGAL SPAIN SWITZERLAND UK

Industry Report, 2009

HONDURAS. A Quick Scan on Improving the Economic Viability of Coffee Farming A QUICK SCAN ON IMPROVING THE ECONOMIC VIABILITY OF COFFEE FARMING

Global Rum Market Insights, Forecast to 2025

China: The Untapped Freighter Market

Report on Italian Desserts in China

Three-month sales April 20, 2017 Nestlé three-month sales 2017

SMALLHOLDER TEA FARMING AND VALUE CHAIN DEVELOPMENT IN CHINA

Unilever and tea sustainability. The World of Tea

Through the Grapevine. Brandon Naluai Kalei Munsell Aarthi Ganapathi Chris Cave

Monthly Economic Letter

Trends and Opportunities

Global UHT Milk Market Will Reach USD billion in 2019: Persistence Market Research. Persistence Market Research

and the World Market for Wine The Central Valley is a Central Part of the Competitive World of Wine What is happening in the world of wine?

THE ECONOMIC IMPACT OF THE WINE AND GRAPE INDUSTRY IN CANADA 2015

2013Q2 Daily Chemical Produced by IAR Team Focus Technology Co., Ltd.

Colombia Cow Milk Market Production and Fluid Milk Consumption by Volume,

CJS Securities 18 th Annual New Ideas Summer Conference. July 10, 2018

Maize (Corn) Products in India (Starch, Glucose, Dextrose, Sorbitol) Trends, Opportunities, Market Analysis and Forecasts (Upto 2017)

Jefferies Consumer Conference 2015

THIS REPORT CONTAINS ASSESSMENTS OF COMMODITY AND TRADE ISSUES MADE BY USDA STAFF AND NOT NECESSARILY STATEMENTS OF OFFICIAL U.S.

Regional Brands, National Potential. International Summit Agricultural & Food Transportation

KOREA MARKET REPORT: FRUIT AND VEGETABLES

The Development of the Pan-Pearl River Delta Region and the Interaction Between the Region and Taiwan

Transcription:

Tsingyuan Brewery Ltd. Investor Presentation

Safe Harbor Statement This presentation contains forward looking statements. In some cases, you can identify forward looking statements by terms such as may, will, should, could, would, expects, plans, anticipates, believes, estimates, projects, predicts, potential, and similar expressions. Forward-looking statements involve risks and uncertainties that may cause actual results, performance or financial condition to be materially different from the expectations of future results, performance or financial condition expressed or implied in any forwardlooking statements. Such factors include, but are not limited to the company's ability to complete product orders, ability to expand and grow its distribution channels, political and economic factors in the People's Republic of China, and other factors detailed in the Company s filings with the Securities and Exchange Commission. Actual outcomes and results may differ materially from what is expressed or forecasted in such forward-looking statements due to numerous potential risks and uncertainties. Forward-looking statements made during this presentation speak only as of the date on which they are made, and we do not undertake any obligation to update any forward-looking statement to reflect events or circumstances after the date of this presentation. The Company makes no expressed or implied representation or warranty as to whether it can attain the accuracy of any other forward looking statements set forth in this presentation or as to the accuracy or completeness of the assumptions from which the forward looking statements are derived. The Company does not have any obligation to update or revise any forward looking statement to reflect any change in its expectations or any change in events, conditions, or circumstances on which any such statement is based. This presentation does not constitute or form part of an offer to sell or issue or invitation to purchase or subscribe for any shares of the Company in any jurisdiction, and no part of this presentation shall form the basis of or be relied upon in connection with any contract or commitment. Specifically, this presentation does not constitute a prospectus within the meaning of the U.S. Securities Act of 1933, as amended. The contents of this presentation may not be reproduced, redistributed or passed on, directly or indirectly, to any other person or published, in whole or in part, for any purpose. 2

Company Overview Founded in 2005 and headquartered in Linyi, Shandong Province, we are one of the leading regional breweries engaged in the production and distribution of brewer s malt and branded beer in China We have a fully integrated operation, with internally produced malt used in our own brand of beers. We also sell our malt to other breweries We currently offer 9 varieties of beers under 3 brand names: Qinglin, Qingyin and Qingyuan We position ourselves as a mid-market brewery, focusing on providing finely-crafted beer at an affordable price to middle-class consumers in 2nd and 3rd tier cities throughout China For the 9 months ended in September 30, 2010, our revenue and net income was $32.9mm and $4.8mm, respectively, over 3x higher compared to the same period last year 3

Company Structure Tsingyuan Brewery Ltd. (PubCo) 100% Tsingyuan Group (Hong Kong) Co., Ltd. 100% Beijing Qingyuan Hengchang Consulting Co., Ltd. (WFOE) 100% VIE 100% Linyi Hengchang Brewer s Malt Co., Ltd. Shandong Qingyuan Beer Co., Ltd. 4

Investment Highlights Leading Regional Producer with Integrated Operations Effective Brand Positioning We are the largest malt producer and 5 th largest beer producer in Shandong Province (when ranked by capacity) We are an integrated producer with both malt production and bottling capabilities Our ability to produce high-quality malt allows us to ensure the consistent quality while reducing production costs We position ourselves as a mid-market brewer, focusing on providing finely-crafted beer at an affordable price to middle-class consumers in 2nd and 3rd tier cities, where demand is growing and underserved We differentiate ourselves by building brands that resonate with quality and affordability Our brands are known for being finely-crafted yet affordable Advanced Production Technology Large and Growing Market Impressive Financial Performance We utilize advanced German brewing equipment and technology in our beer production We use the highest grade of barley in our malt production We draw water from our own natural springs and carefully monitor purity levels China is the largest beer consumer in the world and the market is expected to grow at a CAGR of 5% from 2008 to 2012 Beer consumption is expected to undergo a sustained period of growth driven by rising disposable income and the Chinese consumers developing taste for beer With limited nationally recognized brands, the fragmented market allows for consolidation opportunities Revenue and net income are expected to grow at CAGR of 122% and 428%, respectively from 2008 to 2011 Beer segment growth is especially robust. For the 9 months ended Sep. 30, 2010, beer segment generated $11.9 mm in revenue, representing a 413% increase as compared to the same period in 2009 5

Management Team Dingyou Zhang CEO Member of the Dezhou Business Committee and the Linyi County Standing Committee Founded Hengchang Malt Co. in 2004 Received a law degree from the Shandong Governmental Law School and attended executive training programs at Tsinghua University School of Business Weiwei Huang EVP of Operation Executive Vice President of operation since 2008 Over 15 years of experience in business operation. Worked in the senior management capacity in charge of operation at several enterprises Attended executive training programs at Tsinghua University School of Business Mingxia Yuan CFO General Counsel and CFO of Shandong Qingyuan Beer Previously served as Accounting Manager at Shadong Qingyuan Graduated from Jinan University with a degree in Accounting Helen Huo VP of Operation Over 6 years of experience in financial media and journalism Previously worked as chief operating officer for CHDA, a U.S. listed Chinese public company Served as a correspondent to a Chinese newspaper, the "Global Times Received a bachelor and a master degree from the University of Colorado and City College of Baruch 6

MARKET OVERVIEW 7

Large and Growing Beer Market In 2003, China outpaced the U.S. to become the largest beer market in the world Sales volume of 41 billion liters in 2008, according to the Chinese National Bureau of Statistics China accounted for 20% of global beer consumption in 2010 China s beer market is expected to reach 50 billion liters by 2012, representing a CAGR of 5% from 2008 to 2012. Per capita beer consumption is expected to grow at a CAGR of 4% during the same period Total Beer Consumption in China (billion liter) Per Capita Beer Consumption in China (liter) Source: National Bureau of Statistics of China Source: National Bureau of Statistics of China 8

Key Growth Drivers of Beer Market Rising Disposable Income and Accelerating Urbanization Process Personal disposable income in urban and rural areas increased at a CAGR of 12.7% and 11% (1), respectively, over the past five years. In addition, private consumption expenditure is growing the fastest in rural areas Roughly 40% of the total population lives in urban areas, which account for nearly 65% of total beer retail sales in China. With more people migrating to urban area, we expect a sizable increase in beer consumption Opportunity for Penetration China s per capita consumption was only 31 liters in 2008 (2), much lower than the average per capita consumption rate of the top 10 beer markets. There is plenty of room for growth Favorable Government Policy China is trying to shift from being an export-led economy to being a consumption-led economy. Measures such as taxreform policies and consumption coupons will likely help to expand domestic demand, benefiting the China consumer sector (1) China Statistical Yearbook (2) National Bureau of Statistics of China 9

Competitive Landscape Despite more than a decade of industry consolidation, China s beer industry is still very fragmented The top three players in China account for 43% of the total market share (1) In the top ten global markets (excluding China), the top three players account for an average of 70% of market share (1) The Chinese beer market is characterized by regional strongholds. Very few brands have national exposure We believe the lack of national brands coupled with a fragmented market will further prompt consolidation at the local and regional level, creating opportunities for us to either acquire compatible targets or to be acquired by larger brewers As shown by recent acquisitions by larger brewers (see appendix for detail), the most effective way to penetrate into new regions is to acquire local brands. Brand such as ours that have meaningful followings are especially appealing to potential acquirers Name Market Share of Top 4 Brewers in China (2009) Yanjing, 10.7% China Resources Snow Bewery Others, 45.9% AB-InBev, 10.8% Strategic Foreign Shareholder SAB Miller: 49% Tsingtao Asahibrewery: 20% Tsingtao, 13.4% Key Brands Snow, Shenyang Tsingtao, Hansi Laoshan, Shasui Yanjing State-owned: 100% Yanjing, Huiquan, Liquan Harbin AB-InBev: 100% Harbin, Harbin 1990 Sedrin AB-InBev: 100% Sedrin China Resources Snow Bewery, 19.2% Zhujiang AB-InBev: 28.5% Pearl River, Xuebao (1) Euromonitor Source: Chinese Breweries Industry Initiation Yuanta Research 10

BUSINESS OVERVIEW 11

Malt Business Segment Operate through our 100% owned operating subsidiary Linyi Hengchang Malt, which was established in 2004 We are known for producing high-quality malt: Malting high-quality barleys imported from Australia, Canada and France Yeast used in malt production is imported from Germany Low temperatures and long fermentation process ensure optimal quality We are the largest malt producer in Shandong with an annual production capacity of 120,000 ton We use 12.5% of our malt in our own beer production and sell the remaining portion to other breweries For the 9 month ended Sep. 30, 2010, malt segment accounted for 63% of the total revenue, with a gross margin of 21.5% 12

Beer Business Segment Through our 100% owned operating subsidiary Shandong Qingyuan Beer, which was established in 2005, we expanded into downstream beer production to take advantage of the synergies that arise from integrating our high-quality malt production We position ourselves as a mid-market brewer, offering finely-crafted beer at an affordable price to middle-class consumers in 2 nd and 3 rd tier cities We differentiate ourselves by building brands that resonate with quality and affordability We are the 5 th largest beer producer in Shandong with an annual production capacity of 200,000 ton Currently offer 9 varieties of beers under 3 brand names: Qinglin, Qingyi and Qingyuan For the 9 month ended Sep. 30, 2010, beer segment accounted for 37% of the total revenue, with a gross margin of 18.6% 13

Beer Product Overview Beer Type Qinglin Original Draft Qinglin Qingyi Qingyuan Qingyi Original Draft Qingyi Pure Qingyuan Light Beer Qingyuan Aumaiwang Qingyuan Qingyi Beer Qingyuan Woniucheng Beer Qingyuan Qingdao Qingyi Beer Qingyuan Golden Wheat Dry Price Range RMB 1.2 per bottle RMB 0.7 RMB 1.1 per bottle RMB 0.7 RMB 2.0 per bottle Beer Revenue Contribution 25.0% 21.2% 53.8% 14

Production Process Hops Rice Pulverization Rice Flour Gelatinization Saccharification Filtration Boil Malt Pulverization Malt Flour Protein Degradation Barley Waste Oxygen Raw Beer Filtration Storage Fermentation Yeast Cooling Waste Deposit Dilution CO2 Deoxidation Reverse Osmosis Filtration Water Bottle Cleaning Filling Bactericidal Labeling Packaging Delivery Hops/Protein Deposit 15

Unique and Effective Brand Positioning We position ourselves as a mid-market brewer, focusing on providing finely-crafted beer at an affordable price to middle-class consumers in 2 nd and 3 rd tier cities We believe our target market segment is underserved as: Most dominant domestic brewers and large multinational brewers tend to focus on developing premium beer brand targeted to 1 st tier metropolitan cities, where prestige is a dominant factor in shaping brand awareness. While these high-priced brands are attractive to urbanities seeking to develop a cosmopolitan image, most Chinese residents cannot afford them on a daily basis The low-end market is crowded with domestic and foreign brewers competing almost exclusively on price, with little brand or taste differentiation. 90% of the beer produced in China today remains the low quality, low price beer developed to cater to the mass market. These mediocre brand or generic beers are not suitable for the more sophisticated middle-class consumers who value quality and brand identity We have an established brand name in Shandong and in other regions in which we operate. We differentiate ourselves by building brands that resonate with quality and affordability As illustrated by the growth of our business, we believe that our unique brand positioning allows us to effectively capture market share and build brand loyalty: For the 9 months ended September 30, 2010, our beer segment generated $11.9 mm in revenue, representing a 413% increase as compared to the same period in 2009 16

Superior Product Quality We are committed to the highest standard of quality in our production of malt and beer High-quality barley imported from Australia, Canada Import yeast from Germany Use high-quality Dongbei rice that is locally grown, and hops from Ganshu Province Draw water from our own natural spring and carefully monitor for purity Production process is done in-house to ensure quality From raw material sourcing to final packaging, the entire process is done in-house Our ability to produce high-quality malt ensures the output quality and consistency of our beer Technology-driven production process improves quality Utilize advanced German brewing equipment and technology in our beer production Unique malting technology that allows us to adjust the timing and ventilation process to provide the optimal malting conditions for each variety of grain that we use We were awarded the Quality Management System Certification by the Beijing United Intelligence Certificate Co., Ltd. 17

Extensive Distribution Network Tsingyuan Distributors Wholesalers Shanxi Henan Hebei Tianjin Jiangsu Headquarter: Linyi, Shandong Retailers Anhui We sell directly to distributors, who in turn sell to wholesalers. The wholesalers are responsible for securing and stocking our retailers Our multi-tier network is particularly effective in achieving the widespread distribution necessary in achieving a leading market position in the cities and villages in which we focus We are licensed to sell our beers throughout China. Currently, our beers are distributed by retailers in six provinces in both eastern and northern China: Shandong, Hebei, Tianjin, Henan Anhui, Jiangsu and Shanxi 18

Future Growth Opportunity Maintain our strength in malt production while aggressively ramping up beer production to further penetrate the niche market Strengthen product quality through technological advancement Organic Growth Expand footprint beyond our operating region and explore export market Add a draft beer bottling line to support the ramp up in beer production Continue building our brand image and position ourselves as a leading brewer in the mid-market segment Acquisition Take advantage of the market consolidation opportunity through opportunistic acquisition of local / regional brewers that have similar market focus Broaden brand portfolio and distribution channel 19

FINANCIAL OVERVIEW 20

Financial Overview 9 Mo. Ended Financials Fiscal Year Ending Dec 31 Sep. 30 (in million USD) 2008A 2009A 2010A Total Revenue $7.9 $11.9 $32.8 Gross Profit 0.2 2.6 6.7 Gross Margin 2.5% 21.8% 20.4% Operating Income (0.0) 2.3 6.3 Operating Margin -0.2% 19.3% 19.2% Income Before Tax (0.5) 2.2 6.3 EBT Margin -5.7% 18.5% 19.2% Tax (0.0) 0.5 1.6 Tax Rate NA 22.7% 25.2% Net Income (0.4) 1.7 4.8 Net Income Margin -5.2% 14.0% 14.6% 3 Mo. Ended Sep. 30 2009A 2010A $3.8 $18.5 1.1 4.0 29.0% 21.6% 1.0 3.9 26.1% 21.1% 0.9 3.9 23.7% 21.1% 0.2 1.0 25.6% 25.4% 0.7 2.9 17.7% 15.7% Basic Shares Out. (1) 126.8 126.8 126.8 Basic EPS ($0.00) $0.01 $0.04 Fully Diluted Shares Out. (1) 126.8 126.8 126.8 Fully Diluted EPS ($0.00) $0.01 $0.04 126.8 126.8 $0.01 $0.02 126.8 126.8 $0.01 $0.02 Growth Rate Revenue Growth NA 50.63% 175.63% Net Income Growth NA NA 186.83% Growth Rate NA 388.13% NA 332.84% (1) non-weighted shares out. 21

Revenue Mix 2009 Revenue Breakdown 9 Months 2010 Revenue Breakdown Beer, 25.0% Beer, 37.0% Malt, 75.0% Malt, 63.0% 22

Financial Overview Selected Balance Sheet Items (in million USD) FY 2010 (As of Sep. 30) Cash & Cash Equivalents 0.4 Account Receivable 3.7 Inventories 3.4 PP&E 17.0 Total Assets $25.9 Short Term Bank Loans 0.0 Account Payable 1.2 Due to Related Paties 4.4 Total Liabilities $8.6 Total Shareholders' Equity $17.3 23

Investment Highlights Leading Regional Producer with Integrated Operations Effective Brand Positioning We are the largest malt producer and 5 th largest beer producer in Shandong Province (when ranked by capacity) We are an integrated producer with both malt production and bottling capabilities Our ability to produce high-quality malt allows us to ensure the consistent quality while reducing production costs We position our self as a mid-market brewer, focusing on providing finely-crafted beer at an affordable prices to middle-class consumers in 2nd and 3rd tier cities, where demand is growing and underserved We differentiate ourselves by building brands that resonate with quality and affordability Our brands have are known for being finely-crafted yet affordable Advanced Production Technology Large and Growing Market Impressive Financial Performance We utilize advanced German brewing equipment and technology in our beer production We use the highest grade of barley in our malt production We draw water from our own natural springs and carefully monitor purity levels China is the largest beer consumer in the world and the market is expected to grow at a CAGR of 5% from 2008 to 2012 Beer consumption is expected to undergo a sustaining period of growth driven by rising disposable income and the Chinese consumers developing taste for beer With limited nationally recognized brands, the fragmented market allows for consolidation opportunities Revenue and net income are expected to grow at CAGR of 122% and 428%, respectively from 2008 to 2011 Beer segment growth is especially robust. For the 9 months ended Sep. 30, 2010, beer segment generated $11.9 mm in revenue, representing a 413% increase as compared to the same period in 2009 24

APPENDIX 25

M&A Activities in China s Beer Industry Close Date/ Implied Implied Target Buyer % Sought Annoucement Date EV/EBITDA P/E 12/07/2010 Shandong Xin Immense Brewery Company Limited Tsingtao Brewery Co., Ltd. (SEHK: 168) 71% - - 12/27/2010 Chongqing Brewery Co., Ltd. (SHSE:600132) Carlsberg Brewery Hong Kong Ltd. 12% 61.62x 125.93x 11/29/2010 Hangzhou Xihu Beer Asahi Co., Ltd. China Resources Snow Breweries Ltd. 45% - - 09/21/2010 Molson Coors Si'hai Brewing Company Molson Coors Brewing Company (NYSE: TAP) 51% - - 08/31/2010 Henan Yueshan Brewery Co. Ltd. Beijing Yanjing Brewery Co., Ltd. (SZSE: 000729) 90% - - 12/31/2009 The Home World Group and China Resources China Resources Enterprise Ltd. (SEHK: 291) - - (Liaocheng) Brewery Co., Ltd. 06/30/2009 Tsingtao Brewery (Zhuhai) Co., Ltd. Shenzhen Tsingtao Brewery South China Investment 21% - - Company Limited 06/11/2009 Shandong Hupo Brewery China Resources Snow Breweries Ltd. 10% - - 05/06/2009 Tsingtao Brewery Co., Ltd. (SEHK:168) Asahi Breweries Ltd. (TSE: 2502) 20% 13.78x 28.52x 04/10/2009 Xinjiang Hops Co., Ltd. (SHSE:600090) Xinjiang Lanjian Jianiang Investment Co., Ltd. 11% 21.82x 141.82x 03/31/2009 Tsingtao Brewery Shanghai Songjiang Company Tsingtao Brewery Hong Kong Trading Co., Ltd. 25% - - Limited 01/09/2009 Yantai Beer Tsingtao Asahi Co Ltd. Tsingtao Brewery Co., Ltd. (SEHK:168) s 39% - - Median 25% 21.82x 125.93x 26