investorscraft@gmail.com

Intrinsic ValueShaanxi Zhongtian Rocket Technology Co., Ltd (003009.SZ)

Previous Close$68.20
Intrinsic Value
Upside potential
Previous Close
$68.20

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

Shaanxi Zhongtian Rocket Technology operates as a specialized aerospace and defense company focused on solid rocket technology and advanced materials. The company's core revenue model derives from the research, development, production, and sale of solid rockets and their extended applications, serving both meteorological and defense sectors. Its diverse product portfolio includes rain enhancement and anti-hail rockets for weather modification, sounding rockets for atmospheric research, and small guided rockets for tactical applications, positioning it within China's strategic industrial ecosystem. Beyond rocket systems, the company leverages its materials expertise to produce high-performance components including aircraft carbon/carbon brake discs, carbon/ceramic composites, and specialized alloy contact materials, creating multiple revenue streams from defense and commercial aerospace customers. Operating since 1989, the company has established a niche position as a technology integrator, combining rocket propulsion with advanced material science to serve government and industrial clients. Its market positioning benefits from China's focus on technological self-reliance in aerospace and defense, with products supporting national priorities in weather control, scientific research, and military modernization. The company's integrated approach—spanning rocket systems, composite materials, and measurement/control systems—provides competitive differentiation in a sector characterized by high barriers to entry and specialized technological requirements.

Revenue Profitability And Efficiency

The company reported revenue of CNY 925 million for the period, with net income of CNY 19.6 million reflecting modest profitability in a capital-intensive industry. Operating cash flow of CNY 60.6 million was positive but substantially lower than capital expenditures of CNY 242 million, indicating significant ongoing investment in production capacity and technology development. The diluted EPS of CNY 0.13 demonstrates the challenge of achieving scale efficiencies in specialized aerospace manufacturing.

Earnings Power And Capital Efficiency

Earnings power appears constrained by the capital-intensive nature of rocket and advanced materials manufacturing, with substantial investments required for research and production facilities. The negative free cash flow position, resulting from high capital expenditures relative to operating cash generation, suggests the company is in an investment phase rather than harvesting returns on existing assets. This pattern is typical for aerospace technology firms developing next-generation products and expanding manufacturing capabilities.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with CNY 936 million in cash and equivalents, providing a buffer against its CNY 627 million total debt. This cash-heavy balance sheet structure supports ongoing research initiatives and production scaling while managing debt obligations. The substantial cash reserves relative to market capitalization indicate conservative financial management, though they may also suggest limited immediate deployment opportunities for excess capital.

Growth Trends And Dividend Policy

Despite the modest current profitability, the company maintains a shareholder return policy with a dividend per share of CNY 0.058. The significant capital expenditure program suggests management is prioritizing growth investments over immediate earnings expansion, likely targeting long-term contracts in China's strategic aerospace and defense sectors. This balanced approach between current returns and future capacity building reflects the long-cycle nature of the industry.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.6 billion, the company trades at a premium to current earnings, reflecting investor expectations for future growth in China's aerospace sector. The beta of 0.937 indicates slightly less volatility than the broader market, possibly due to the defensive nature of its government-linked customer base. Valuation metrics likely incorporate anticipated contract wins and technology advancements rather than current financial performance.

Strategic Advantages And Outlook

The company's strategic position benefits from China's focus on aerospace independence and weather modification capabilities, providing a stable demand base. Its technological expertise in solid rockets and advanced composites creates barriers to entry, while diversification into commercial applications like aircraft brakes offers growth optionality. The outlook depends on successful execution of development programs and conversion of technological capabilities into sustainable profitable contracts.

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