investorscraft@gmail.com

Intrinsic ValueWeihai Guangtai Airport Equipment Co.,Ltd (002111.SZ)

Previous Close$10.50
Intrinsic Value
Upside potential
Previous Close
$10.50

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

Weihai Guangtai Airport Equipment Co., Ltd. operates as a specialized industrial manufacturer within China's aviation infrastructure sector, focusing on the production and distribution of critical airport ground support equipment and fire-fighting systems. The company's core revenue model is built on selling a comprehensive portfolio of specialized machinery and vehicles to airline operators, airport authorities, and aircraft manufacturers, supplemented by after-sale services that provide recurring maintenance income. Its product lines are segmented into aircraft service equipment, ground handling solutions, cargo systems, and runway maintenance vehicles, alongside specialized fire-fighting and emergency rescue apparatus. Operating in a niche but essential segment of the industrials sector, Guangtai serves both domestic Chinese and international markets, positioning itself as a key supplier for aviation infrastructure development. The company's market position is reinforced by its long-standing presence since 1991 and its integrated offering of both equipment and related safety systems, which creates cross-selling opportunities and enhances customer stickiness within the aviation ecosystem.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 2.89 billion, against which it generated a net income of CNY 74.6 million. This resulted in a net profit margin of approximately 2.6%, indicating relatively thin profitability on its sales. Operating cash flow was positive at CNY 77.2 million, though capital expenditures of CNY -121.6 million significantly exceeded this, leading to negative free cash flow. The diluted earnings per share stood at CNY 0.14, reflecting the modest bottom-line performance relative to the share count.

Earnings Power And Capital Efficiency

The company's earnings power appears constrained, as evidenced by the low net income margin. The positive operating cash flow suggests the core business is generating cash, but the substantial capital expenditures indicate a capital-intensive operation, likely tied to manufacturing and equipment production. The disparity between operating cash flow and capital spending points to ongoing investment needs that currently outweigh the cash generated from operations, impacting overall capital efficiency metrics.

Balance Sheet And Financial Health

Weihai Guangtai maintains a solid cash position of CNY 904 million, providing a liquidity buffer. However, total debt is significant at CNY 1.55 billion, resulting in a net debt position. The balance sheet structure suggests leverage is employed to fund operations and potentially expansion. The company's beta of 0.274 indicates lower volatility than the broader market, which may be characteristic of its niche industrial focus and stable, albeit cyclical, end-markets.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns despite modest earnings, with a dividend per share of CNY 0.15 that exceeds the diluted EPS of CNY 0.14. This suggests the dividend may be partially funded from reserves or cash balances. The significant capital expenditure level indicates an active investment strategy, potentially aimed at capacity expansion or product development to drive future growth, though current profitability trends warrant monitoring for sustainability.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.24 billion, the market values the company at a price-to-sales multiple of around 1.8x based on the latest revenue. The price-to-earnings ratio is elevated due to the low net income, implying market expectations for future profitability improvement or growth. The low beta suggests investors view the stock as a relatively defensive holding within the industrials sector.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized product portfolio and established presence in the aviation ground support equipment market. Its integrated offering of both operational and safety equipment provides a competitive edge. The outlook is tied to the growth of air travel and airport infrastructure development, particularly in China and international markets it serves. Execution on capital investments and an ability to improve profitability margins will be critical factors for future performance.

Sources

Company FinancialsShenzhen 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