investorscraft@gmail.com

Intrinsic ValueJiangxi Hongdu Aviation Industry Co., Ltd. (600316.SS)

Previous Close$41.79
Intrinsic Value
Upside potential
Previous Close
$41.79

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

Jiangxi Hongdu Aviation Industry operates as a specialized aerospace and defense manufacturer focused primarily on trainer aircraft design, development, production, and maintenance services. The company serves both domestic Chinese and international markets with its comprehensive portfolio that includes trainer aircraft, general aviation products, and various aviation components. As a state-affiliated enterprise founded in 1999 and based in Nanchang, Hongdu occupies a strategic position within China's military-industrial complex, benefiting from long-term government contracts and specialized manufacturing capabilities that create significant barriers to entry for potential competitors. The company's market position is reinforced by its role as a dedicated supplier to China's military aviation training programs, while also pursuing commercial aviation opportunities through general aircraft offerings. This dual-market approach provides revenue diversification while maintaining the stability of defense-related contracts that form the core of its business operations in the highly regulated aerospace sector.

Revenue Profitability And Efficiency

The company generated CNY 5.25 billion in revenue with modest net income of CNY 39.24 million, reflecting thin margins characteristic of defense contracting. Operating cash flow was negative CNY 566 million, indicating potential working capital challenges or timing differences in government contract payments that affect cash conversion cycles in this capital-intensive industry.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.055 demonstrates limited earnings power relative to the company's scale, while negative operating cash flow raises concerns about sustainable capital efficiency. The modest capital expenditures of CNY 64.6 million suggest conservative investment in capacity expansion, possibly reflecting reliance on existing production infrastructure for current contract fulfillment.

Balance Sheet And Financial Health

With CNY 173.6 million in cash against CNY 935.9 million in total debt, the company maintains a leveraged position common in aerospace manufacturing. The debt level appears manageable given government-backed contracts, though negative operating cash flow warrants monitoring for liquidity management in the near term.

Growth Trends And Dividend Policy

The company paid a modest dividend of CNY 0.017 per share, indicating a shareholder return policy despite constrained profitability. Growth prospects are tied to China's military modernization programs and expanding aviation training requirements, though current financial metrics suggest measured rather than aggressive expansion.

Valuation And Market Expectations

Trading at a market capitalization of CNY 24.6 billion, the company's valuation reflects expectations for stable government contracting rather than high growth. The beta of 0.821 indicates lower volatility than the broader market, consistent with defense sector characteristics and predictable revenue streams from long-term contracts.

Strategic Advantages And Outlook

Hongdu's strategic position within China's defense ecosystem provides stable demand through government contracts, though profitability remains constrained by contract pricing mechanisms. The outlook depends on continued military aviation investments and potential export opportunities for trainer aircraft in international markets.

Sources

Company financial reportsStock exchange disclosuresIndustry analysis

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