investorscraft@gmail.com

Intrinsic ValueLubair Aviation Technology (001316.SZ)

Previous Close$51.02
Intrinsic Value
Upside potential
Previous Close
$51.02

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

Lubair Aviation Technology operates as a specialized distributor and provider of aviation materials and consumables, serving a global client base from its Shenzhen headquarters. The company's core revenue model centers on supplying a comprehensive portfolio of over 60 distinct product categories, including critical items like aviation oils, chemicals, raw materials, and ground support equipment. This positions Lubair as a one-stop-shop for maintenance, repair, and operations (MRO) needs within the aerospace sector. Its customer ecosystem encompasses major airlines, aircraft maintenance facilities, original equipment manufacturers (OEMs), and aircraft producers, creating a diversified revenue stream reliant on aviation industry activity levels. The firm enhances its value proposition through a dual-brand strategy, marketing its proprietary brands—LuHope, SANI MER, Dr.C.C., and AeroComm—alongside distributing established international products from partners like ExxonMobil, 3M, and Lufthansa Technology. This hybrid approach allows Lubair to capture margin across both branded and third-party sales while leveraging the technical credibility of global leaders. Within China's growing aerospace and defense industrial landscape, the company has established a niche as a critical supply chain partner, benefiting from the sector's expansion and the increasing complexity of aviation material requirements. Its market position is fortified by long-standing relationships and deep product expertise, though it operates in a competitive environment with pressure on distribution margins.

Revenue Profitability And Efficiency

For the fiscal year, Lubair Aviation Technology reported revenue of approximately CNY 907 million, demonstrating its scale within the aviation supply niche. The company translated this into a net income of CNY 88.5 million, indicating a healthy net profit margin of around 9.8%. Operating cash flow was positive at CNY 46.3 million, though it was significantly lower than net income, suggesting potential working capital investments or timing differences in cash collection during the period.

Earnings Power And Capital Efficiency

The company's earnings power is reflected in a diluted earnings per share of CNY 1.08. Capital expenditures of CNY 34.1 million were substantially covered by operating cash flow, indicating that core operations are funding necessary investments without excessive external financing. This points to a self-sustaining business model that does not require heavy capital investment to maintain its competitive position.

Balance Sheet And Financial Health

Lubair maintains a robust balance sheet characterized by a strong liquidity position, with cash and equivalents of CNY 557.3 million significantly exceeding its total debt of CNY 39.9 million. This minimal leverage and substantial cash reserve provide considerable financial flexibility and a strong buffer against industry cyclicality or unexpected operational challenges, positioning the company with a very low risk of financial distress.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns, evidenced by a dividend per share of CNY 0.26061. The dividend payout appears sustainable given the current profitability and strong cash position. Future growth is intrinsically linked to the health of the global aviation industry, particularly in the Asia-Pacific region, where air travel expansion drives demand for MRO supplies and services.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.79 billion, the market assigns a valuation that implies expectations for continued execution and potential growth. A negative beta of -0.176 suggests the stock's price movements have historically exhibited a low correlation with the broader market, which may appeal to investors seeking diversification, though this characteristic requires careful interpretation in the context of the Chinese market.

Strategic Advantages And Outlook

Lubair's strategic advantages include its extensive product portfolio, established distributor relationships, and entrenched position within China's aviation supply chain. The outlook is tied to the post-pandemic recovery in air travel and the long-term expansion of China's aerospace sector. Key challenges include managing supply chain costs and competing effectively in a fragmented distribution market, while opportunities lie in deepening partnerships and expanding service offerings.

Sources

Company Financial DisclosuresShenzhen Stock Exchange

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