investorscraft@gmail.com

Intrinsic ValueChina Aircraft Leasing Group Holdings Limited (1848.HK)

Previous CloseHK$4.85
Intrinsic Value
Upside potential
Previous Close
HK$4.85

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 Aircraft Leasing Group Holdings Limited operates as a specialized full-lifecycle aircraft lessor within the global aviation industry, providing comprehensive leasing solutions to airline clients primarily in Mainland China and international markets. The company's core revenue model centers on long-term operating leases, generating stable rental income while also engaging in strategic portfolio trading, asset management services, and aircraft disassembly operations that create additional revenue streams through component sales. As an integrated aviation services provider, CALC distinguishes itself through its vertically integrated approach that encompasses fleet upgrade programs, maintenance, repair, and overhaul (MRO) activities, and sophisticated financing solutions, positioning the company as a one-stop aviation asset management platform. The group's market position is strengthened by its strategic focus on the rapidly expanding Asian aviation market, particularly China, where growing air travel demand drives aircraft acquisition needs, while its international portfolio diversification mitigates regional concentration risks. With 127 owned and 25 managed aircraft as of recent reporting, CALC maintains a substantial footprint in the global aircraft leasing sector, competing with both international lessors and domestic players through its specialized knowledge of Asian market dynamics and comprehensive service offerings that address the entire aircraft lifecycle from acquisition to retirement.

Revenue Profitability And Efficiency

The company generated HKD 4.56 billion in revenue with net income of HKD 257.5 million, reflecting a net margin of approximately 5.6%. Operating cash flow of HKD 3.03 billion demonstrates strong cash generation from core leasing activities, though significant capital expenditures of HKD -9.29 billion indicate substantial fleet investment and portfolio expansion during the period.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.35 reflects the company's earnings capacity relative to its equity base. The substantial operating cash flow relative to net income suggests strong quality of earnings, though high capital intensity is characteristic of aircraft leasing operations requiring continuous fleet modernization and expansion to maintain competitive positioning.

Balance Sheet And Financial Health

The balance sheet shows HKD 3.78 billion in cash against total debt of HKD 48.58 billion, indicating a leveraged capital structure typical for aircraft lessors. The debt load supports the company's aircraft portfolio acquisition strategy, while maintained liquidity provides operational flexibility and debt service capability in the capital-intensive leasing industry.

Growth Trends And Dividend Policy

The company maintained a dividend per share of HKD 0.30, representing a payout ratio of approximately 86% based on reported EPS. This dividend policy demonstrates commitment to shareholder returns despite the capital-intensive nature of the business and ongoing fleet expansion requirements in the competitive aircraft leasing market.

Valuation And Market Expectations

With a market capitalization of HKD 3.49 billion and beta of 0.68, the market appears to value the company at a significant discount to its asset base, reflecting concerns about leverage levels and industry cyclicality. The lower beta suggests relative defensive characteristics compared to broader market indices.

Strategic Advantages And Outlook

CALC's integrated full-lifecycle approach and strong positioning in the growing Asian aviation market provide strategic advantages. The company's ability to navigate aircraft supply chain challenges, manage portfolio risk, and capitalize on regional air travel recovery will be critical for future performance amid evolving industry dynamics and financing conditions.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg financial 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