investorscraft@gmail.com

Intrinsic ValueXi'an ChenXi Aviation Technology Corp., Ltd. (300581.SZ)

Previous Close$15.53
Intrinsic Value
Upside potential
Previous Close
$15.53

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

Xi'an ChenXi Aviation Technology Corp., Ltd. operates as a specialized aerospace and defense technology company focused on the research, development, production, and sale of critical aviation mechanical and electrical products. The company's core revenue streams derive from sophisticated aviation inertial navigation systems, including flexible, fiber, laser, and piezoelectric strapdown inertial integrated navigation systems, alongside navigation computer components. Its product portfolio extends to aero-engine electronic products, such as parameter collectors and electronic control systems, and includes unmanned aerial vehicles, supplemented by aviation-related professional technical services. Operating within China's strategically important defense and industrial sectors, ChenXi Aviation occupies a niche position as a technology provider for aviation subsystems. The company's market positioning is inherently linked to domestic aviation and defense procurement cycles, serving both military and commercial aviation clients with specialized, high-precision components. Founded in 2000 and based in Xi'an, a key Chinese aerospace hub, the firm leverages its technical expertise to address complex avionics requirements, although its scale remains modest compared to larger state-owned enterprises in the sector.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 140.5 million but experienced a net loss of CNY 26.6 million, resulting in a diluted EPS of -CNY 0.0483. Operational efficiency was challenged, as evidenced by negative operating cash flow of CNY 48.1 million, which was significantly impacted by capital expenditures of CNY 27.9 million. This financial performance indicates pressure on both top-line growth and bottom-line profitability during the period.

Earnings Power And Capital Efficiency

The company's current earnings power is constrained, reflected in the negative net income and negative operating cash flow. The substantial capital expenditures relative to revenue suggest a significant ongoing investment in production capacity or research and development. The cash flow dynamics indicate that operations are not yet self-funding, requiring external capital or existing cash reserves to support its business activities and investment program.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 83.96 million against total debt of CNY 14.39 million, indicating a net cash position that provides some financial flexibility. The moderate debt level suggests a conservative leverage profile. The company's financial health is supported by its liquidity, though the consistent cash burn from operations warrants monitoring for sustainability over the medium term.

Growth Trends And Dividend Policy

Despite the current loss-making position, the company maintained a nominal dividend payment of CNY 0.01 per share, indicating a commitment to shareholder returns. Growth trends appear challenged based on the reported revenue figure and profitability metrics. The strategic focus likely remains on technology development and market penetration within the specialized aviation components sector, with growth prospects tied to future contract wins and program execution.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.31 billion, the valuation appears to incorporate significant expectations for future growth and profitability recovery beyond the current challenging financial results. The beta of 0.447 suggests the stock has exhibited lower volatility than the broader market, potentially reflecting its niche defensive characteristics or specific investor base expectations regarding its long-term prospects in the aerospace sector.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized technical expertise in aviation inertial navigation and aero-engine electronics within China's growing aerospace industry. Its outlook is contingent on successfully converting its R&D investments into commercially viable products and securing sustainable contracts. The key challenges include achieving profitability, generating positive cash flow, and scaling operations effectively in a competitive and capital-intensive sector dominated by larger players.

Sources

Company Financial ReportsShenzhen Stock Exchange

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