investorscraft@gmail.com

Intrinsic ValueAerospace CH UAV Co.,Ltd (002389.SZ)

Previous Close$23.41
Intrinsic Value
Upside potential
Previous Close
$23.41

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

Aerospace CH UAV Co., Ltd. operates as a specialized manufacturer of advanced electronic thin films, primarily serving the capacitor industry in China. The company's core revenue model is built on producing and selling high-performance polypropylene films for various capacitor applications, including ultra-thin films, high-temperature films, safety explosion-proof membranes, and high-voltage power capacitor films. While its name suggests aerospace involvement, the company's actual operations are deeply rooted in materials science, supplying essential components to the electronics manufacturing sector. Its product portfolio has expanded to include solar cell back material films, metallized films, and lithium-ion battery separator films, positioning it within the broader energy storage and renewable energy supply chains. The company maintains a niche market position as a domestic supplier of high-end electronic materials, competing in a specialized segment that requires significant technical expertise and manufacturing capabilities. This strategic focus on technical films allows it to serve multiple growth industries, including consumer electronics, power infrastructure, and clean energy applications, though its market position remains primarily concentrated within the Chinese domestic market where it leverages local manufacturing advantages and supply chain integration.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.57 billion for the period, with net income of CNY 88.2 million resulting in a net margin of approximately 3.4%. The diluted EPS stood at CNY 0.09, indicating modest profitability relative to the company's revenue base. Operating cash flow was negative at CNY -93.7 million, while capital expenditures were substantial at CNY -267.2 million, reflecting significant ongoing investments in production capacity and technological upgrades. This cash flow profile suggests the company is in an investment phase, potentially expanding its manufacturing capabilities for future growth.

Earnings Power And Capital Efficiency

Aerospace CH UAV demonstrated limited earnings power during the period, with profitability metrics indicating challenges in translating revenue into substantial bottom-line results. The negative operating cash flow coupled with high capital expenditures suggests capital efficiency may be constrained as the company invests heavily in fixed assets. The relationship between operating cash flow and capital expenditures indicates the business is consuming cash to fund growth initiatives, which may pressure near-term returns on invested capital until these investments begin generating returns.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 1.81 billion, significantly exceeding total debt of CNY 262.7 million. This conservative debt level relative to cash reserves provides substantial financial flexibility and indicates low financial risk. The robust cash position, representing approximately 86% of the company's market capitalization, suggests potential capacity for future investments or weathering industry downturns without immediate liquidity concerns.

Growth Trends And Dividend Policy

Despite the current investment phase affecting cash flows, the company maintained a dividend payment of CNY 0.06 per share, indicating a commitment to shareholder returns. The significant capital expenditure program suggests management is prioritizing growth initiatives, potentially in new film technologies or production capacity expansion. The balance between dividend payments and reinvestment reflects a strategy of maintaining shareholder returns while funding future growth opportunities in the electronic materials sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 21.01 billion, the company trades at a premium valuation relative to its current earnings, with a P/E ratio significantly above market averages given its modest EPS. The beta of 0.53 indicates lower volatility compared to the broader market, potentially reflecting investor perception of stable demand for its electronic materials. The valuation appears to incorporate expectations for future growth from current investments rather than current profitability levels.

Strategic Advantages And Outlook

The company's strategic position lies in its specialization in high-performance electronic films, a market requiring technical expertise and manufacturing precision. Its expansion into lithium-ion battery separator films aligns with growing energy storage demand. The outlook depends on successful commercialization of current investments and maintaining technological competitiveness against both domestic and international materials suppliers. Management's ability to improve profitability while executing growth initiatives will be critical for long-term value creation.

Sources

Company filingsMarket 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