investorscraft@gmail.com

Intrinsic ValueAVIC Electromechanical Systems Co.,Ltd (002013.SZ)

Previous Close$10.78
Intrinsic Value
Upside potential
Previous Close
$10.78

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

AVIC Electromechanical Systems operates as a specialized aerospace and defense contractor, focusing on the research, development, production, and servicing of critical aircraft and engine electromechanical systems. Its core revenue model is derived from supplying sophisticated components such as hydraulic systems, fuel systems, environmental control systems, and aviation power systems primarily to the Chinese aviation industry. The company serves as a key supplier within China's military and commercial aviation supply chain, leveraging its technical expertise to maintain a strategic position in the domestic market. Beyond its primary aerospace focus, the company diversifies its revenue streams through automotive seat systems, air-conditioning compressors, and specialized industrial equipment like hyperbaric oxygen chambers and isostatic presses. This diversification provides some insulation from cyclical defense spending while maintaining its technological edge in precision manufacturing. As a subsidiary of the state-owned Aviation Industry Corporation of China (AVIC), the company benefits from stable government contracts and integrated supply chain advantages, positioning it as an essential component manufacturer within China's broader aerospace industrial policy and technological self-sufficiency initiatives.

Revenue Profitability And Efficiency

For FY 2021, the company reported robust revenue of approximately CNY 14.99 billion, achieving a net income of CNY 1.27 billion. This translated to a healthy net profit margin of approximately 8.5%, indicating effective cost management relative to its industrial peers. The company demonstrated strong cash generation with operating cash flow of CNY 6.38 billion, significantly exceeding its capital expenditures of CNY 0.76 billion, reflecting efficient operations and a capital-light model for its scale.

Earnings Power And Capital Efficiency

The company exhibited substantial earnings power with diluted EPS of CNY 0.33. The significant positive free cash flow, calculated as operating cash flow minus capital expenditures, underscores efficient capital deployment. This strong cash generation relative to earnings suggests high-quality profitability and provides financial flexibility for future investments, debt reduction, or shareholder returns without straining its balance sheet.

Balance Sheet And Financial Health

AVIC Electromechanical maintains a very strong financial position, highlighted by a substantial cash reserve of CNY 8.51 billion against total debt of just CNY 1.53 billion. This results in a net cash position, providing a significant buffer against market volatility and funding for strategic initiatives. The low debt level indicates a conservative financial strategy and minimal financial risk, supporting its long-term stability.

Growth Trends And Dividend Policy

The company demonstrated a commitment to returning capital to shareholders, paying a dividend of CNY 0.10 per share. The payout, against earnings of CNY 0.33 per share, represents a moderate payout ratio, balancing shareholder returns with retained earnings for reinvestment. This policy suggests a focus on sustainable growth while acknowledging investor expectations for income.

Valuation And Market Expectations

With a market capitalization of approximately CNY 41.64 billion at the end of FY 2021, the market valued the company at a P/E ratio derived from its earnings. A beta of 0.48 indicates the stock has historically been less volatile than the broader market, which is typical for defense-oriented companies with stable government-linked revenue streams, suggesting investors price it with a lower risk premium.

Strategic Advantages And Outlook

The company's strategic outlook is underpinned by its position as a key subsidiary of AVIC, ensuring a stable order book from China's growing aerospace and defense sectors. Its technological specialization in electromechanical systems creates high entry barriers. The primary growth drivers are expected to be continued domestic investment in aviation and defense modernization, though the company remains exposed to geopolitical factors and changes in government spending priorities.

Sources

Company Annual Report (10-K equivalent)Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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