investorscraft@gmail.com

Intrinsic ValueChina Spacesat Co.,Ltd. (600118.SS)

Previous Close$91.26
Intrinsic Value
Upside potential
Previous Close
$91.26

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

China Spacesat operates as a specialized aerospace manufacturer and technology applications provider, focusing on the development and sale of small and micro satellites including the CAST series platforms. The company serves both civilian and defense sectors with products spanning optical remote sensing, electromagnetic and microwave remote sensing, and scientific testing satellites. Its integrated offerings extend to satellite ground application systems, terminal equipment manufacturing, and satellite operation services, positioning it as a comprehensive solutions provider in China's strategic space industry. As a subsidiary of China Aerospace Science and Technology Corporation, the company benefits from state-backed contracts and technological synergy while operating under established brand names like Aerospace Dongfanghong and Aerospace Star. Its products support critical infrastructure in communications, navigation, remote sensing, cloud computing, and smart city development, aligning with national priorities in economic construction and social development.

Revenue Profitability And Efficiency

The company reported revenue of CNY 5.16 billion with modest net income of CNY 27.9 million, reflecting thin margins in the capital-intensive aerospace sector. Operating cash flow was negative CNY 316.8 million, indicating significant working capital requirements for ongoing projects. The low net income margin of approximately 0.5% suggests competitive pricing or high operational costs inherent in satellite manufacturing and space technology development.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.02 demonstrates limited earnings power relative to the company's asset base and market capitalization. Negative operating cash flow combined with capital expenditures of CNY 206.6 million indicates substantial ongoing investment in production capabilities and technology development. The company's capital efficiency appears constrained by the long development cycles and high R&D requirements characteristic of the aerospace industry.

Balance Sheet And Financial Health

The balance sheet shows strong liquidity with CNY 1.76 billion in cash and equivalents against total debt of CNY 598 million, providing a comfortable debt-to-cash ratio. This conservative financial structure supports the company's ability to fund long-term projects and withstand cyclical demand patterns in the aerospace sector. The low debt level relative to cash reserves indicates prudent financial management and stability.

Growth Trends And Dividend Policy

The company maintains a minimal dividend policy with CNY 0.01 per share, reflecting a focus on retaining capital for growth initiatives rather than shareholder returns. Given the strategic nature of China's space program and increasing demand for satellite technology, the company is positioned for potential growth driven by government contracts and technological advancements. The negative cash flow suggests reinvestment priorities over immediate profitability.

Valuation And Market Expectations

With a market capitalization of CNY 43.24 billion, the company trades at significant multiples relative to current earnings, reflecting investor expectations for future growth in China's space industry. The low beta of 0.422 indicates relative insulation from broader market volatility, typical of defense-related stocks. Valuation appears to incorporate anticipated contract wins and technological advancements rather than current financial performance.

Strategic Advantages And Outlook

As a subsidiary of China Aerospace Science and Technology Corporation, the company benefits from strategic government backing and priority access to national space programs. Its expertise in small and micro satellites positions it well for the growing demand in commercial and military space applications. The outlook remains positive given China's expanding space ambitions and increasing investment in satellite infrastructure for communications, navigation, and Earth observation capabilities.

Sources

Company financial reportsStock exchange disclosuresCorporate website information

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