investorscraft@gmail.com

Intrinsic ValueAVIC Xi'an Aircraft Industry Group Company Ltd. (000768.SZ)

Previous Close$28.25
Intrinsic Value
Upside potential
Previous Close
$28.25

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

AVIC Xi'an Aircraft Industry Group operates as a critical component of China's state-owned aerospace and defense industrial base, specializing in the research, development, manufacturing, and comprehensive support services for military and civil aviation platforms. Its core revenue model is derived from long-term government contracts for large and medium-sized transport aircraft, bombers, and specialized mission aircraft, supplemented by maintenance, technical support, and training services that create recurring revenue streams. The company occupies a strategically important position within the Aviation Industry Corporation of China (AVIC) ecosystem, focusing on military transport and special mission aircraft that are vital to national defense capabilities. This sector is characterized by high barriers to entry, technological complexity, and dependence on state procurement budgets, insulating the company from pure commercial market cycles. Its market position is reinforced by its role as a designated manufacturer for key People's Liberation Army platforms, ensuring a stable order book but also creating concentration risk regarding its primary customer, the Chinese government. The company also engages in civil aviation components, though this remains secondary to its defense-focused operations within a highly regulated and geopolitically sensitive industry.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 43.2 billion for the period, demonstrating its scale as a major industrial enterprise. However, net income of CNY 1.02 billion translates to a relatively thin net profit margin of around 2.4%, indicative of the capital-intensive nature of aerospace manufacturing and potentially reflecting pricing structures common in state-directed procurement. A notable concern is the negative operating cash flow of CNY -57.6 million, which, when combined with significant capital expenditures of CNY -1.4 billion, suggests potential working capital pressures or timing differences in contract milestone payments from its primary government customer.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.37, providing a baseline measure of shareholder earnings. The disparity between the modest net income and the substantial revenue base highlights operational leverage challenges and high fixed costs associated with advanced manufacturing. The negative free cash flow generation, calculated from operating and investing activities, points to a period of significant investment or cash absorption, which may be funding future production capacity or research and development initiatives aligned with national strategic objectives.

Balance Sheet And Financial Health

Financial health appears robust from a liquidity perspective, with a substantial cash and equivalents position of CNY 17.9 billion providing a strong buffer. Total debt is relatively low at CNY 1.22 billion, resulting in a conservative leverage profile. This significant net cash position underscores the company's strategic importance and likely access to state-backed financing, affording it stability to undertake large, long-cycle projects without excessive reliance on external debt markets.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy, evidenced by a dividend per share of CNY 0.12. This payout represents a dividend yield on the relatively low EPS, signaling a commitment to returning capital despite the demands of its capital-intensive business. Long-term growth is intrinsically linked to Chinese national defense budgets and modernization plans for military airlift and special mission capabilities, making its trajectory less dependent on commercial market forces and more on governmental strategic priorities.

Valuation And Market Expectations

With a market capitalization of approximately CNY 69.0 billion, the market valuation implies a price-to-earnings multiple that reflects the company's unique status as a state-owned defense contractor. A beta of 0.564 suggests the stock has historically been less volatile than the broader market, which is typical for defense entities with predictable, government-backed revenue streams. This lower volatility may appeal to investors seeking exposure to China's industrial policy with reduced market risk.

Strategic Advantages And Outlook

The company's primary strategic advantage is its entrenched position within China's military-industrial complex, ensuring a predictable demand base for its core products. The outlook is closely tied to continued government investment in defense modernization and aerospace independence. Key challenges include managing the complexity of aircraft programs, evolving geopolitical tensions impacting supply chains, and the long-term need to enhance operational efficiency to improve profitability metrics within the constraints of its state-owned enterprise structure.

Sources

Company DescriptionPublic Financial Data

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