investorscraft@gmail.com

Intrinsic ValueChina Aerospace International Holdings Limited (0031.HK)

Previous CloseHK$0.62
Intrinsic Value
Upside potential
Previous Close
HK$0.62

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

China Aerospace International Holdings operates as a diversified technology and industrial investment holding company with a core focus on hi-tech manufacturing and distribution within the People's Republic of China. Its primary revenue streams are derived from the distribution of a specialized portfolio including plastic and metal products, precision molds, liquid crystal displays (LCDs), printed circuit boards (PCBs), intelligent battery chargers, and various electronic components. The company further diversifies its operations through property investment and management services, electroplating, and packing products distribution, positioning itself at the intersection of industrial manufacturing and technology supply chains. As a Hong Kong-listed Red Chip company, it holds a unique position, leveraging its established presence since 1975 to serve industrial and technology sectors, though it operates in a highly competitive market with significant exposure to regional economic cycles and supply chain dynamics.

Revenue Profitability And Efficiency

The company generated substantial revenue of HKD 3.84 billion for the period, demonstrating a significant operational scale. However, profitability was challenged, with a reported net loss of HKD 53.3 million. This indicates margin pressure or operational inefficiencies despite the high revenue base, as the business model was unable to translate top-line performance into bottom-line results during this fiscal year.

Earnings Power And Capital Efficiency

The diluted earnings per share stood at negative HKD 0.0173, reflecting the net loss for shareholders. Positively, operating cash flow was strong at HKD 247.5 million, suggesting the core operations remained cash-generative. Notably, capital expenditures were reported as zero, which may indicate a period of consolidation rather than expansion or investment in new productive capacity.

Balance Sheet And Financial Health

The balance sheet shows a robust cash position of HKD 1.15 billion, providing a significant liquidity buffer. Total debt is higher at HKD 1.62 billion, resulting in a leveraged but potentially manageable financial structure. The relationship between cash and debt will be a key factor in assessing the company's financial flexibility and risk profile moving forward.

Growth Trends And Dividend Policy

The reported net loss suggests the company is not in a growth phase for profitability in the recent period. The dividend per share was zero, consistent with the lack of distributable earnings. This indicates a retention of all capital, likely to fund operations and maintain the balance sheet rather than returning cash to shareholders. Future growth is contingent on a return to profitability.

Valuation And Market Expectations

With a market capitalization of approximately HKD 2.31 billion, the market is valuing the company at a significant discount to its annual revenue, which is a common characteristic for firms experiencing losses. The beta of 0.716 suggests the stock is perceived as less volatile than the broader market, potentially reflecting its established industrial base and specific market niche.

Strategic Advantages And Outlook

The company's strategic advantages lie in its diversified industrial and technology portfolio and its long-established presence in the market. Its strong operating cash flow and large cash holdings provide a foundation for stability. The key challenge is navigating the competitive landscape to achieve sustainable profitability, which will be critical for its long-term outlook and ability to create shareholder value.

Sources

Company Description and Financial Data Provided

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