investorscraft@gmail.com

Intrinsic ValueAecc Aero-Engine Control Co.,Ltd. (000738.SZ)

Previous Close$24.43
Intrinsic Value
Upside potential
Previous Close
$24.43

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

Aecc Aero-Engine Control Co., Ltd. operates as a specialized manufacturer within China's strategic aerospace and defense sector, focusing on the critical niche of aero-engine control systems. The company's core revenue model is built on the development, production, and sale of these sophisticated systems for both military and commercial aviation applications, alongside a significant aftermarket business involving repair services. Its product portfolio extends to civil aviation precision parts and non-aviation power control systems for gas turbines, energy, and automotive applications, diversifying its industrial footprint. As a key entity under the Aero Engine Corporation of China (AECC) umbrella, the company holds a pivotal position in China's national strategy for aerospace independence, benefiting from long-term government contracts and high barriers to entry. This market positioning insulates it from direct commercial competition, making it a fundamental supplier to the domestic aviation industry's growth and modernization efforts.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 5.48 billion, achieving a net income of CNY 750 million, which translates to a robust net profit margin of approximately 13.7%. The diluted earnings per share stood at CNY 0.57. However, operational efficiency showed strain, with operating cash flow reported as negative CNY 261.6 million, a figure heavily influenced by substantial capital expenditures of nearly CNY 969 million aimed at expanding production capacity for future programs.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, as evidenced by its healthy net income. The significant capital expenditure, which far exceeded operating cash flow, indicates a period of intensive investment in long-term assets. This strategic deployment of capital is typical for aerospace manufacturers aligning with multi-year development cycles for new engine programs, suggesting a focus on future earnings capacity rather than short-term cash generation.

Balance Sheet And Financial Health

Aecc Aero-Engine maintains an exceptionally strong balance sheet, characterized by a substantial cash reserve of CNY 3.03 billion and minimal total debt of only CNY 6.93 million. This results in a net cash position that provides significant financial flexibility and a very low-risk profile. The company's financial health is robust, offering ample liquidity to fund ongoing research, development, and capital projects without reliance on external financing.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing a dividend of CNY 0.172 per share. The aggressive capital investment program signals a focus on capacity expansion to capture growth from China's expanding aviation sector. The long-term growth trajectory is underpinned by national strategic priorities in aerospace and defense, though specific year-over-year growth rates are not discernible from the provided data.

Valuation And Market Expectations

With a market capitalization of approximately CNY 23.53 billion, the market assigns a price-to-earnings ratio of around 31 based on the latest fiscal year's earnings. A beta of 0.427 indicates the stock is significantly less volatile than the broader market, which is typical for defense-contracted entities whose performance is less tied to economic cycles. This valuation reflects expectations for stable, government-backed long-term growth.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its integral role within China's state-led aerospace ecosystem, ensuring a predictable and protected revenue stream. The outlook is positively aligned with national goals for technological self-sufficiency in aviation. Challenges include executing complex R&D programs and managing the capital-intensive nature of aerospace manufacturing, but its strong balance sheet provides a solid foundation to navigate these demands.

Sources

Company DescriptionFinancial Data Provided

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