investorscraft@gmail.com

Intrinsic ValueGuanglian Aviation Industry Co., Ltd. (300900.SZ)

Previous Close$38.41
Intrinsic Value
Upside potential
Previous Close
$38.41

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

Guanglian Aviation Industry operates as a specialized aerospace and defense manufacturer in China, focusing on the design and production of drones, aircraft components, and advanced composite materials. The company's core revenue model is built on supplying critical aviation technology equipment and tooling assemblies to a concentrated customer base that includes military units, engine manufacturers, and scientific research institutes. This positions Guanglian within the strategic industrial supply chain, where long-term contracts and technical specifications govern commercial relationships. The company's product portfolio spans composite molding materials, aircraft spare parts, and specialized tooling, serving both development and maintenance cycles in aviation. Its market position is inherently linked to China's domestic aerospace and defense priorities, creating a niche but potentially stable demand environment. The reliance on military and institutional clients suggests revenue streams are influenced by national budget allocations and technological advancement programs rather than purely commercial market forces.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 1.05 billion but recorded a net loss of CNY 49.1 million, indicating significant profitability challenges. The negative net income margin reflects operational inefficiencies or high costs relative to its revenue base. While operating cash flow was positive at CNY 81.9 million, it was substantially outweighed by aggressive capital expenditures of CNY 400.1 million, suggesting heavy investment in capacity expansion or technological upgrades that have yet to yield returns.

Earnings Power And Capital Efficiency

The company's earnings power is currently constrained, as evidenced by a diluted EPS of -CNY 0.17. The substantial capital expenditure program, significantly exceeding operating cash flow, indicates a period of intensive investment. This strategy aims to build long-term capacity but places immediate pressure on capital efficiency metrics. The return on invested capital is likely negative given the current net loss position.

Balance Sheet And Financial Health

Guanglian Aviation maintains a cash position of CNY 419.0 million, which provides some short-term liquidity. However, this is overshadowed by a considerable total debt burden of approximately CNY 1.99 billion. The high debt level relative to its equity and cash flow generation capacity raises concerns about financial leverage and long-term solvency, particularly in a phase of operational losses.

Growth Trends And Dividend Policy

Despite the net loss, the company's revenue base of over CNY 1.0 billion indicates a substantive operational scale. The significant capital expenditure suggests a focus on growth and capacity building. Notably, the company maintained a dividend per share of CNY 0.1, which may signal management's confidence in future cash flows or a commitment to shareholder returns, even amidst current profitability challenges.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.55 billion, the market valuation appears to factor in future growth prospects beyond the current period of losses. The exceptionally low beta of 0.078 suggests the stock is perceived by the market as having very low correlation to broader market movements, which is unusual for an industrial company and may reflect its specialized, defense-oriented business model.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized role within China's aerospace and defense ecosystem, serving critical national customers. Its focus on composites and aviation technology aligns with broader industrial modernization trends. The outlook is contingent on the company successfully translating its significant capital investments into profitable revenue growth and managing its elevated debt load. Success will depend on securing and executing large-scale contracts from its institutional client base.

Sources

Company DescriptionFinancial Data Provided

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