investorscraft@gmail.com

Intrinsic ValueGuangzhou Hangxin Aviation Technology Co., Ltd. (300424.SZ)

Previous Close$18.41
Intrinsic Value
Upside potential
Previous Close
$18.41

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

Guangzhou Hangxin Aviation Technology operates as a specialized aviation technology company within China's aerospace and defense sector. The company generates revenue through a diversified portfolio of aviation maintenance, asset management, and research and development services. Its core operations encompass heavy and light aircraft maintenance, component repair, and comprehensive asset management solutions including aircraft evaluation, disposal, and teardown services. This positions Hangxin as an integrated service provider across the aviation lifecycle. The company further enhances its technological capabilities through airborne equipment and aviation test equipment R&D, serving both commercial and potentially defense aviation segments. Operating since 1994 and headquartered in Guangzhou, Hangxin has established itself as a domestic player in China's growing aviation market. The company's multifaceted approach allows it to capture value across maintenance, engineering, and technology development, though it operates in a competitive landscape dominated by larger state-owned enterprises. Its technology-oriented focus differentiates it from pure maintenance providers, potentially offering higher-value services in China's evolving aviation ecosystem.

Revenue Profitability And Efficiency

For FY 2024, Hangxin reported revenue of approximately CNY 1.70 billion but recorded a net loss of CNY 95.38 million, resulting in negative diluted EPS of CNY -0.40. The company generated positive operating cash flow of CNY 55.40 million, though this was substantially lower than the reported revenue. Capital expenditures of CNY 79.74 million exceeded operating cash flow, indicating ongoing investment requirements. The negative profitability metrics suggest operational challenges or strategic investments impacting near-term earnings despite substantial revenue generation.

Earnings Power And Capital Efficiency

The company's earnings power appears constrained, as evidenced by the net loss position. The positive operating cash flow of CNY 55.40 million provides some liquidity, but the gap between cash generation and capital expenditures (CNY 79.74 million) indicates negative free cash flow. This suggests the business requires continued investment to maintain operations and growth, with current earnings insufficient to fund capital needs internally. The capital efficiency metrics reflect a company in a investment phase or facing operational headwinds.

Balance Sheet And Financial Health

Hangxin maintains a cash position of CNY 250.56 million against total debt of CNY 996.90 million, indicating a leveraged balance sheet. The debt-to-equity structure suggests significant financial leverage, which may constrain financial flexibility. The company's liquidity position appears adequate for near-term obligations given the cash balance, but the substantial debt load relative to market capitalization of CNY 3.83 billion warrants monitoring, particularly given the current loss-making position.

Growth Trends And Dividend Policy

Despite the net loss position, the company maintained a nominal dividend payment of CNY 0.01 per share, indicating a commitment to shareholder returns. The revenue base of CNY 1.70 billion demonstrates substantial scale, though growth trends cannot be determined from single-year data. The combination of dividend payments amid losses suggests either confidence in future recovery or policy commitments, but the sustainability of such distributions under current profitability conditions remains uncertain without historical context.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.83 billion, the company trades at a negative P/E ratio due to the loss-making position. The low beta of 0.069 suggests the stock has exhibited low correlation with broader market movements, potentially reflecting its specialized niche or limited liquidity. Market expectations appear to incorporate the current challenges while valuing the company's strategic position in China's aviation sector, though valuation metrics are distorted by negative earnings.

Strategic Advantages And Outlook

Hangxin's strategic advantages lie in its comprehensive service portfolio spanning maintenance, asset management, and R&D within China's protected aviation market. Its long-established presence since 1994 provides industry experience and potential customer relationships. The outlook depends on improving operational efficiency to return to profitability while leveraging China's growing aviation sector. Success will require balancing technological investments with cost management, and potentially benefiting from domestic aviation industry development policies and import substitution trends in aerospace technology.

Sources

Company filingsMarket 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