investorscraft@gmail.com

Intrinsic ValueAerospace Intelligent Manufacturing Technology Co., Ltd. (300446.SZ)

Previous Close$23.45
Intrinsic Value
Upside potential
Previous Close
$23.45

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

Aerospace Intelligent Manufacturing Technology Co., Ltd., operating under its former name Baoding Lucky Innovative Materials Co., Ltd., specializes in the research, development, production, and sale of specialized magnetic and photosensitive materials. Its core product portfolio includes pressure test membranes, thermal magnetic tickets, image sensitive dyes, antioxidants, and auxiliary photosensitive chemicals, primarily serving industrial and manufacturing sectors. The company, founded in 1958 and based in Baoding, China, has established a long-standing presence in the electrical equipment and parts industry. Its business model revolves around the technological innovation and manufacturing of high-performance materials critical for various industrial applications, positioning it within the broader industrials sector. The company's international sales indicate a reach beyond its domestic Chinese market, suggesting a competitive stance in the global specialty chemicals and advanced materials landscape. Its deep-rooted history implies accumulated technical expertise, which is a key asset in this niche market segment requiring precision and reliability.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of CNY 7.78 billion, demonstrating significant scale in its operations. Profitability was strong, with net income reaching CNY 791.7 million, translating to a healthy net margin of approximately 10.2%. The firm's operational efficiency is further evidenced by its substantial operating cash flow of CNY 1.05 billion, which comfortably covered capital expenditures of CNY 445.5 million, indicating sound cash generation from its core business activities.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power, with diluted earnings per share of CNY 0.94. The generation of positive free cash flow, estimated at over CNY 600 million after accounting for capital expenditures, underscores efficient capital deployment. This strong cash flow profile provides financial flexibility for reinvestment, debt servicing, and shareholder returns, reflecting effective management of its asset base to drive profitability.

Balance Sheet And Financial Health

The balance sheet appears exceptionally strong, characterized by a significant cash reserve of CNY 2.64 billion and minimal total debt of approximately CNY 134.4 million. This results in a substantial net cash position, indicating very low financial leverage and high liquidity. The company's financial health is robust, providing a considerable buffer against market volatility and funding capacity for strategic initiatives without relying on external financing.

Growth Trends And Dividend Policy

While specific growth rates are not provided, the absolute financial figures suggest a company of considerable size and maturity. The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.28. This payout represents a dividend yield on earnings, signaling a balanced approach between rewarding investors and retaining earnings for future growth opportunities.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.55 billion, the market values the company at a price-to-earnings ratio of around 13.3x based on the latest diluted EPS. A beta of 0.677 suggests the stock has historically been less volatile than the broader market, which may appeal to investors seeking a more stable investment profile within the industrials sector, potentially reflecting expectations of steady, rather than explosive, growth.

Strategic Advantages And Outlook

The company's strategic advantages lie in its long-established operational history, technological specialization in magnetic and photosensitive materials, and a fortress-like balance sheet. The outlook is supported by its proven profitability and strong cash flow generation. Its niche market focus and financial resilience position it to navigate sector cycles effectively, though its future trajectory will depend on its ability to innovate and adapt within the evolving advanced materials and industrial manufacturing landscape.

Sources

Company 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