investorscraft@gmail.com

Intrinsic ValueGaona Aero Material Co., Ltd. (300034.SZ)

Previous Close$20.30
Intrinsic Value
Upside potential
Previous Close
$20.30

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

Gaona Aero Material operates as a specialized manufacturer of high-performance materials critical to advanced industrial applications, primarily serving China's aerospace and defense sectors. The company's core revenue model centers on the research, development, and production of sophisticated metallic components, including nickel-based alloy castings, precision forgings, and powder metallurgy products. Its diverse portfolio extends to centrifugal castings for petrochemical applications and specialized die steels, positioning it at the intersection of multiple high-technology manufacturing value chains. Within China's industrial landscape, Gaona occupies a strategic niche as a supplier of materials that require exceptional strength, heat resistance, and reliability under extreme conditions. The company's market position is reinforced by its long-standing expertise and its role as a domestic supplier to critical industries, benefiting from national priorities in aerospace modernization and industrial self-sufficiency. Its product applications span from aircraft engine components to equipment for power generation and heavy industry, creating a diversified industrial customer base beyond its core aerospace focus.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of CNY 3.52 billion, achieving a net income of CNY 248.7 million, which translates to a net profit margin of approximately 7.1%. The diluted earnings per share stood at CNY 0.32. Operating cash flow was positive at CNY 15.9 million, though capital expenditures were significantly higher at CNY -263.0 million, indicating substantial ongoing investment in production capacity and technology. This capex intensity suggests a focus on long-term asset development rather than short-term cash generation.

Earnings Power And Capital Efficiency

Gaona Aero Material demonstrates moderate earnings power with an EPS of CNY 0.32. The company's capital efficiency appears constrained by heavy investment, as evidenced by capital expenditures that far exceeded operating cash flow. This dynamic reflects the capital-intensive nature of advanced materials manufacturing and the company's strategic investments in expanding its technological capabilities and production infrastructure to support future growth in its core markets.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with cash and equivalents of CNY 676.1 million against total debt of CNY 706.5 million, indicating a near-balanced debt-to-cash ratio. This suggests manageable leverage and financial flexibility. The balance sheet structure appears conservative, supporting ongoing investment cycles without excessive financial risk, which is important for a company operating in cyclical industrial and defense sectors.

Growth Trends And Dividend Policy

Gaona has demonstrated a commitment to shareholder returns through a dividend per share of CNY 0.10, representing a payout ratio of approximately 31% based on its EPS. The company's growth trajectory is supported by China's ongoing investments in aerospace and defense capabilities, though specific historical growth rates are not provided in the current dataset. The balance between reinvestment for growth and returning capital to shareholders appears measured.

Valuation And Market Expectations

With a market capitalization of approximately CNY 12.74 billion, the company trades at a price-to-earnings ratio of roughly 51x based on FY 2024 earnings. This elevated multiple suggests market expectations for significant future earnings growth, potentially reflecting optimism about China's aerospace sector development and Gaona's strategic position within it. The beta of 0.365 indicates lower volatility compared to the broader market.

Strategic Advantages And Outlook

Gaona's strategic advantages lie in its specialized technical expertise in high-temperature materials and its established position within China's aerospace supply chain. The outlook is tied to continued domestic investment in aviation and defense modernization. Challenges include the capital-intensive nature of the business and potential cyclicality in end markets. Success will depend on maintaining technological leadership and efficiently scaling operations to meet demand from key industrial and defense customers.

Sources

Company Annual ReportShenzhen 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