investorscraft@gmail.com

Intrinsic ValueBeijing Emerging Eastern Aviation Equipment Co., Ltd. (002933.SZ)

Previous Close$34.89
Intrinsic Value
Upside potential
Previous Close
$34.89

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

Beijing Emerging Eastern Aviation Equipment operates as a specialized aerospace and defense technology company focused on the research, development, production, and servicing of sophisticated aviation equipment systems. The company's core revenue model centers on supplying critical components to military aviation programs, with its product portfolio spanning three key areas: airborne suspension and launch devices, aircraft information management and recording systems, and military autonomous controllable computers. These systems perform essential functions including video information detection, collection, processing, compression, recording, display, and transmission, positioning the company within China's strategic defense industrial base. Operating in a highly specialized niche, the company serves military aviation requirements with technology-intensive solutions that demand rigorous certification standards and long development cycles. Its market position is defined by its focus on intelligent control technologies for military applications, leveraging its 1997 founding to establish relationships within China's defense procurement ecosystem. The company's specialization in autonomous controllable computers reflects the strategic priority of technological self-sufficiency in critical defense systems, creating barriers to entry through technical expertise and security clearances.

Revenue Profitability And Efficiency

The company reported revenue of CNY 461.6 million for the fiscal year, achieving net income of CNY 18.9 million, translating to a net profit margin of approximately 4.1%. Operating cash flow was negative at CNY -45.0 million, while capital expenditures totaled CNY -32.2 million, indicating potential timing differences in working capital or investment phases. The diluted earnings per share stood at CNY 0.16, reflecting the modest profitability on a per-share basis given the current operational scale and market conditions.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.16, the company demonstrates modest earnings generation relative to its market capitalization. The negative operating cash flow position suggests current earnings are not yet fully converting to cash, potentially due to inventory build-up, receivables timing, or investment in research and development. The capital expenditure intensity relative to operating cash flow indicates the company is in an investment phase, allocating resources toward future capability development rather than immediate cash returns.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 694.3 million against total debt of CNY 510.1 million, providing a comfortable cash-to-debt coverage ratio. This substantial cash reserve, representing approximately 136% of total debt, offers significant financial flexibility and risk mitigation capacity. The balance sheet structure suggests conservative financial management with ample resources to fund ongoing operations and strategic investments without immediate external financing requirements.

Growth Trends And Dividend Policy

The company maintained a dividend distribution of CNY 0.02 per share, representing a payout ratio of approximately 12.5% based on diluted EPS. This conservative dividend policy aligns with the company's current investment phase and modest profitability levels. The balance between returning capital to shareholders and retaining earnings for reinvestment appears calibrated to support both shareholder returns and internal funding needs for research and development initiatives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.95 billion, the company trades at significant multiples relative to current financial metrics, suggesting market expectations for future growth and potential contract wins. The beta of 0.345 indicates lower volatility compared to the broader market, reflecting the defensive characteristics typical of defense-related stocks. Valuation metrics imply investors are pricing in substantial future earnings growth beyond current demonstrated profitability levels.

Strategic Advantages And Outlook

The company's strategic position within China's defense industrial base provides inherent advantages through specialized technological expertise and established customer relationships. Its focus on autonomous controllable computers aligns with national strategic priorities for technological self-sufficiency in defense systems. The outlook depends on continued defense spending, successful research and development outcomes, and the ability to secure follow-on contracts within China's military aviation modernization programs, balanced against the cyclical nature of defense procurement.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

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