investorscraft@gmail.com

Intrinsic ValueBeijing Beimo High-tech Frictional Material Co.,Ltd (002985.SZ)

Previous Close$40.18
Intrinsic Value
Upside potential
Previous Close
$40.18

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 Beimo High-tech Frictional Material Co., Ltd. operates as a specialized manufacturer of high-performance braking systems primarily serving China's military aerospace and defense sectors. The company's core revenue model centers on research, development, and production of critical friction materials and integrated brake assemblies for military aircraft, armored vehicles, and high-speed trains. Its product portfolio includes dual-channel digital anti-slip brake control systems, brake wheel assemblies, aircraft landing gears, and advanced carbon composite brake discs, positioning the firm as a strategic supplier within China's defense industrial base. The company maintains a niche market position as a technology-intensive enterprise focused on import substitution and national security priorities, with its products deployed across fighter aircraft, bombers, transport planes, and other specialized military equipment. This specialized focus creates high barriers to entry and fosters long-term customer relationships with major defense contractors, though it also creates concentration risk within the domestic military procurement ecosystem. The company's technological capabilities in powder metallurgy and composite materials provide competitive advantages in developing braking solutions for extreme operational environments encountered in military applications.

Revenue Profitability And Efficiency

The company reported revenue of approximately 538 million CNY for the period, with net income of 16.2 million CNY reflecting modest profitability margins. Operating cash flow generation was robust at 184.5 million CNY, significantly exceeding net income and indicating strong cash conversion from operations. Capital expenditures of 80.7 million CNY suggest ongoing investment in production capacity and technological capabilities, though the company maintained positive free cash flow after accounting for these investments.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at 0.05 CNY, reflecting the capital-intensive nature of the business and significant investment in research and development activities. The substantial operating cash flow relative to net income indicates non-cash charges affecting reported profitability, potentially including depreciation of specialized manufacturing equipment and R&D amortization. The company demonstrates adequate capital efficiency given the specialized nature of its defense contracting business and the long development cycles characteristic of military aerospace components.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with cash and equivalents of 405 million CNY against total debt of 360 million CNY, providing comfortable coverage ratios. The balance sheet structure suggests conservative financial management with sufficient cash reserves to fund ongoing operations and strategic investments. The debt level appears manageable relative to the company's cash generation capabilities and market capitalization, indicating moderate financial leverage within the constraints of its defense industry focus.

Growth Trends And Dividend Policy

Despite modest current earnings, the company maintains a shareholder-friendly dividend policy with a dividend per share of 0.273 CNY, representing a substantial payout ratio that likely reflects strategic capital allocation decisions. This dividend level suggests management confidence in stable cash flow generation and possibly government support mechanisms typical for strategic defense suppliers. Growth trends appear influenced by military procurement cycles and China's ongoing defense modernization initiatives, which drive demand for advanced braking systems in next-generation military platforms.

Valuation And Market Expectations

With a market capitalization of approximately 8.7 billion CNY, the company trades at significant multiples to current earnings, reflecting investor expectations for future growth in China's defense sector. The beta of 0.51 indicates lower volatility relative to the broader market, characteristic of defense stocks with predictable government contracting revenue streams. The valuation premium likely incorporates expectations for increased military spending and technological self-sufficiency priorities within China's strategic industrial policy framework.

Strategic Advantages And Outlook

The company's strategic position within China's military supply chain provides durable competitive advantages through specialized technical expertise and established customer relationships. Outlook remains tied to China's defense budget allocations and technological modernization programs, particularly in aerospace and armored vehicle sectors. The focus on import substitution in critical components aligns with national security priorities, though dependence on military procurement creates exposure to budgetary cycles and geopolitical considerations affecting defense spending patterns.

Sources

Company Financial ReportsShenzhen Stock Exchange disclosures

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