investorscraft@gmail.com

Intrinsic ValueBeijing Andawell Science & Technology Co., Ltd. (300719.SZ)

Previous Close$17.00
Intrinsic Value
Upside potential
Previous Close
$17.00

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

Beijing Andawell Science & Technology operates as a specialized aviation technology company serving China's aerospace and defense sectors. The company generates revenue through a diversified portfolio including development and production of critical aviation airborne equipment, comprehensive aviation maintenance services, and sophisticated measurement and control systems. Its core offerings span aviation seats, navigation equipment like radio altimeters and multi-mode navigation systems, and cabin solutions including lighting and interior products. Andawell occupies a strategic position within China's aviation ecosystem, catering to civil aviation, general aviation, and defense-related aircraft users through its integrated service model that combines equipment manufacturing with maintenance and modification capabilities. The company leverages its technical expertise to provide end-to-end solutions from design and certification to material trade, positioning itself as a key domestic supplier in China's growing aviation market with particular strength in supporting government, police, and defense aviation requirements.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 633 million for the period, with net income of CNY 13.8 million resulting in thin margins. Operating cash flow was negative CNY 181 million, indicating potential working capital challenges or significant investments in operations. Capital expenditures of CNY 90 million suggest ongoing investment in operational capabilities, though the negative operating cash flow relative to net income warrants monitoring for sustainable cash generation.

Earnings Power And Capital Efficiency

Diluted EPS stood at CNY 0.0542, reflecting modest earnings power relative to the company's market capitalization. The negative operating cash flow position contrasts with positive net income, suggesting potential timing differences in cash collection or substantial inventory investments. The relationship between capital expenditures and operating cash flow indicates the company is funding growth initiatives while maintaining core operations in a capital-intensive aviation sector.

Balance Sheet And Financial Health

Andawell maintains CNY 180 million in cash and equivalents against total debt of CNY 386 million, indicating a leveraged balance sheet position. The debt level relative to the company's market capitalization of approximately CNY 4.2 billion suggests moderate financial leverage. The liquidity position provides some buffer for ongoing operations, though the debt servicing capacity should be evaluated against future cash flow generation capabilities.

Growth Trends And Dividend Policy

The company maintained a dividend per share of CNY 0.04, representing a payout from current earnings. The capital expenditure level indicates ongoing investment in growth initiatives within China's aviation sector. Future growth prospects appear tied to the expansion of China's domestic aviation market and the company's ability to secure contracts within both civil and defense aviation segments, though current financial metrics suggest measured expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.2 billion, the company trades at significant multiples relative to current earnings and revenue metrics. The beta of 0.70 suggests lower volatility than the broader market, potentially reflecting the company's positioning in the more stable defense and government aviation sectors. Valuation appears to incorporate expectations for future growth in China's aviation infrastructure and defense modernization programs.

Strategic Advantages And Outlook

Andawell's strategic position within China's aviation ecosystem provides advantages through its diversified service offerings and government/defense customer relationships. The company's integrated model combining equipment manufacturing with maintenance services creates cross-selling opportunities. Outlook depends on China's aviation sector growth, defense spending trends, and the company's ability to maintain competitive positioning against larger state-owned enterprises while managing financial leverage and improving cash flow generation.

Sources

Company filingsShenzhen Stock Exchange 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