investorscraft@gmail.com

Intrinsic ValueCirrus Aircraft Limited (2507.HK)

Previous CloseHK$60.75
Intrinsic Value
Upside potential
Previous Close
HK$60.75

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

Cirrus Aircraft Limited operates as a premier manufacturer in the general aviation sector, specializing in the production and global distribution of high-performance piston aircraft and innovative single-engine turbine jets. The company generates revenue through multiple streams including aircraft sales, aviation parts distribution, comprehensive extended warranty contracts, maintenance operations, and specialized pilot training services. Serving both retail enthusiasts and institutional operators worldwide, Cirrus has established itself as a technology leader with its revolutionary Cirrus Airframe Parachute System (CAPS), which has become an industry standard for safety. The company maintains a distinctive market position through its vertically integrated business model that encompasses manufacturing, after-sales support, and training, creating recurring revenue streams beyond initial aircraft purchases. This holistic approach to aviation solutions has positioned Cirrus as a dominant player in the personal and training aircraft segments, competing effectively against established aerospace manufacturers while maintaining premium brand positioning through continuous innovation and customer-centric service offerings.

Revenue Profitability And Efficiency

The company generated HKD 1.20 billion in revenue with net income of HKD 120.7 million, representing a net margin of approximately 10.1%. Operating cash flow of HKD 164.5 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of HKD 54.4 million suggest moderate reinvestment requirements relative to operating scale.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.36 reflects the company's earnings capacity on its equity base. The substantial operating cash flow generation relative to net income demonstrates effective working capital management. The company maintains capital efficiency through its integrated business model that leverages both product sales and high-margin service revenue streams.

Balance Sheet And Financial Health

The balance sheet shows robust liquidity with HKD 391.8 million in cash and equivalents against modest total debt of HKD 70.3 million, indicating a strong net cash position. This conservative capital structure provides financial flexibility and resilience, with debt representing only a small fraction of the company's equity and cash resources.

Growth Trends And Dividend Policy

The company maintains an attractive dividend policy with HKD 0.78 per share, representing a substantial payout relative to earnings. This dividend distribution strategy suggests management's confidence in sustainable cash generation and commitment to shareholder returns, while maintaining adequate capital for operational needs and strategic investments.

Valuation And Market Expectations

With a market capitalization of HKD 22.1 billion, the company trades at significant multiples relative to current earnings, reflecting market expectations for future growth and premium positioning in the aviation sector. The negative beta of -0.53 suggests unique defensive characteristics within the industrials sector, potentially appealing to diversification-seeking investors.

Strategic Advantages And Outlook

Cirrus benefits from technological leadership in safety systems and a vertically integrated business model that creates multiple revenue streams. As a subsidiary of CAIGA, the company has strategic backing while maintaining operational independence. The outlook remains positive given the company's niche market positioning and recurring revenue from services and parts.

Sources

Company financial statementsHong Kong Stock Exchange filingsCorporate website information

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