investorscraft@gmail.com

Intrinsic ValueBeijing Hengyu Datacom Aviation Equipment co., Ltd. (300965.SZ)

Previous Close$60.02
Intrinsic Value
Upside potential
Previous Close
$60.02

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 Hengyu Datacom Aviation Equipment operates as a specialized aerospace technology company focused on developing and manufacturing critical avionics systems for the Chinese aviation sector. The company's core revenue model centers on supplying sophisticated airborne equipment including multi-function displays, navigation systems, and visual navigation products to both commercial and military aviation clients. As a domestic supplier in China's strategically important aerospace and defense industry, Hengyu Datacom occupies a niche position within the broader industrial supply chain, serving the growing demand for indigenous aviation technology solutions. The company's product portfolio addresses essential flight deck instrumentation needs, positioning it as a specialized component manufacturer rather than a full-system integrator. This focused approach allows the company to develop deep expertise in specific avionics subsystems while navigating the complex regulatory and technical requirements of the aviation equipment market. Established in 2002 and headquartered in Xi'an, the company has built its capabilities during a period of significant expansion in China's aerospace sector, though it operates in a competitive landscape alongside larger state-owned enterprises and international aviation technology providers.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 180 million for the period, with net income reaching CNY 26.7 million, indicating a healthy net profit margin of around 14.9%. However, operating cash flow was negative at CNY -36.2 million, which may reflect timing differences in working capital or investment phases. Capital expenditures were modest at CNY -1.9 million, suggesting the company maintains a capital-light operational model relative to its industry peers.

Earnings Power And Capital Efficiency

Hengyu Datacom demonstrated solid earnings power with diluted EPS of CNY 0.45, translating the net income into per-share profitability effectively. The negative operating cash flow relative to positive net income warrants monitoring, as it may indicate either temporary working capital demands or longer-term cash conversion challenges. The company's ability to generate positive earnings despite cash flow pressures suggests efficient cost management in its core operations.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 183.7 million, substantially covering its total debt of CNY 34.7 million. This conservative financial structure provides significant buffer against operational volatility. The low debt level relative to cash reserves indicates a robust balance sheet with minimal financial leverage risk, supporting the company's ability to navigate industry cycles.

Growth Trends And Dividend Policy

The company has implemented a shareholder-friendly dividend policy, distributing CNY 0.35 per share, which represents a substantial payout ratio relative to its EPS. This dividend commitment suggests management's confidence in sustainable profitability and cash generation capabilities. The balance between returning capital to shareholders and retaining earnings for future growth initiatives will be crucial for long-term value creation in the capital-intensive aerospace sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.83 billion, the company trades at a significant premium to its current revenue base, reflecting market expectations for future growth in China's aerospace sector. The beta of 1.197 indicates higher volatility than the broader market, typical for specialized industrial companies. This valuation multiple suggests investors anticipate substantial expansion opportunities despite the company's current modest scale.

Strategic Advantages And Outlook

The company's strategic position within China's domestic aviation supply chain represents both an opportunity and a challenge, as it benefits from national industry development priorities while facing intensifying competition. Its specialized expertise in avionics equipment provides technical barriers to entry, but scalability remains a key consideration. The outlook depends on the company's ability to secure larger contracts and expand its product offerings within the evolving Chinese aerospace ecosystem.

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