investorscraft@gmail.com

Intrinsic ValueBOC Aviation Limited (2588.HK)

Previous CloseHK$81.10
Intrinsic Value
Upside potential
Previous Close
HK$81.10

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

BOC Aviation Limited operates as a global aircraft operating lessor, providing comprehensive aviation financing solutions primarily through direct operating leases and sale-leaseback transactions. The company serves a diverse client base of airlines worldwide, leveraging its technical expertise in aircraft selection, fleet management, and remarketing services. As a subsidiary ultimately controlled by Bank of China, it benefits from stable funding access and strong industry relationships, positioning it among the top tier of aircraft lessors globally. Its business model generates stable rental income from long-term leases while managing aircraft value throughout their lifecycle. The company maintains a modern, fuel-efficient fleet focused on in-demand narrowbody aircraft, which enhances its attractiveness to airlines seeking operational flexibility and cost efficiency. BOC Aviation's market position is strengthened by its scale, technical capabilities, and financial backing, enabling it to compete effectively for placement opportunities with both established and emerging carriers across various geographic regions.

Revenue Profitability And Efficiency

The company generated HKD 21.96 billion in revenue with net income of HKD 923.6 million, demonstrating solid operational performance. Operating cash flow of HKD 25.66 billion significantly exceeded capital expenditures, indicating strong cash generation from its leasing operations. The business maintains efficient asset utilization through its global aircraft portfolio and long-term lease structures.

Earnings Power And Capital Efficiency

BOC Aviation delivered diluted EPS of HKD 1.33, reflecting effective earnings generation from its aircraft leasing activities. The substantial operating cash flow relative to net income highlights the quality of earnings and the company's ability to convert accounting profits into cash. Capital efficiency is maintained through disciplined aircraft acquisitions and portfolio management.

Balance Sheet And Financial Health

The company maintains a leveraged balance structure with total debt of HKD 165.88 billion against cash holdings of HKD 253.8 million, typical for aircraft leasing operations. The debt level supports the capital-intensive nature of aircraft acquisitions while the business generates sufficient cash flows to service its obligations and maintain financial stability.

Growth Trends And Dividend Policy

BOC Aviation demonstrates commitment to shareholder returns with a dividend per share of HKD 3.64. The company's growth is driven by strategic fleet expansion and aircraft placements, supported by its strong industry position and access to capital markets. The dividend policy reflects stable cash generation from long-term lease contracts.

Valuation And Market Expectations

With a market capitalization of approximately HKD 49.5 billion, the market values the company based on its aircraft portfolio quality and stable income streams. The beta of 1.18 indicates moderate sensitivity to market movements, reflecting the cyclical nature of the aviation industry while tempered by long-term lease structures.

Strategic Advantages And Outlook

The company benefits from its affiliation with Bank of China, providing competitive financing advantages and stability. Its focus on modern, fuel-efficient aircraft positions it well for environmental regulations and airline efficiency demands. The outlook remains positive given global air travel recovery and continued airline demand for operating leases.

Sources

Company annual reportsHong Kong Stock Exchange filingsInvestor presentations

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