investorscraft@gmail.com

Intrinsic ValueLigeance Aerospace Technology Co.,Ltd. (000697.SZ)

Previous Close$8.87
Intrinsic Value
Upside potential
Previous Close
$8.87

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

Ligeance Aerospace Technology operates within China's strategic industrial materials and aerospace sectors, maintaining a dual-focused business model. The company's foundation rests on traditional mineral resource development, specifically the mining, smelting, and sale of molybdenum ore and associated metals like sulfur, antimony, lead, and silver. This segment provides essential raw materials for industrial applications while supporting the company's strategic pivot toward advanced manufacturing. The aerospace technology division represents the company's growth vector, engaging in the development, production, and maintenance of aero engines, gas turbine blades, and large unmanned aerial vehicles. This positioning aligns with China's emphasis on technological self-sufficiency and aerospace industry development. Ligeance serves both commercial and potentially defense-related aerospace markets through its precision components, including aircraft wing leading surfaces and engine-related parts. The company's integrated approach—combining raw material sourcing with high-value aerospace manufacturing—creates a unique vertical integration strategy within China's industrial landscape. This dual-operating model positions Ligeance to capitalize on both commodity cycles in industrial metals and long-term growth in aerospace technology, though it faces significant competition from established state-owned enterprises and specialized aerospace manufacturers.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 1.75 billion for the period but experienced significant financial challenges with a net loss of CNY 261.9 million. Operating cash flow was negative at CNY 97 million, indicating operational strain, while capital expenditures of CNY 175.8 million suggest ongoing investment despite current profitability issues. The diluted EPS of -0.3 reflects the per-share impact of these losses on shareholders.

Earnings Power And Capital Efficiency

Current earnings power appears constrained as evidenced by the negative net income and operating cash flow. The substantial capital expenditures relative to operating cash outflow indicate aggressive investment activity, though the return on these investments remains uncertain given the current loss position. The company's ability to convert capital investments into profitable operations will be critical for future financial sustainability.

Balance Sheet And Financial Health

Ligeance maintains a cash position of CNY 113.4 million against total debt of CNY 1.5 billion, indicating a leveraged financial structure. The debt-to-equity ratio appears elevated, though specific equity figures are unavailable. The negative operating cash flow coupled with significant debt obligations may present liquidity challenges that require careful management and potential restructuring.

Growth Trends And Dividend Policy

The company suspended dividend payments, reflecting its current loss position and cash conservation priorities. Growth appears focused on capital investments in aerospace technology capabilities, though recent financial performance suggests these investments have yet to translate into profitable growth. The strategic shift from pure mineral resources to aerospace technology represents a significant transformation initiative that will determine future growth trajectory.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.8 billion, the market appears to be pricing in future growth potential from the aerospace technology segment despite current losses. The beta of 0.483 suggests lower volatility compared to the broader market, potentially reflecting the company's strategic positioning in government-supported sectors. Valuation metrics based on earnings are not meaningful given the negative profitability.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its vertical integration from raw materials to aerospace components, positioning it within China's strategic industrial priorities. However, the transition from traditional mining to advanced aerospace manufacturing presents significant execution risks. The outlook depends on successful commercialization of aerospace technologies and improved operational efficiency to achieve sustainable profitability amid substantial debt obligations and negative cash flows.

Sources

Company financial reportsShenzhen Stock Exchange disclosures

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