investorscraft@gmail.com

Intrinsic ValueShaanxi Aerospace Power Hi-Tech Co., Ltd. (600343.SS)

Previous Close$36.37
Intrinsic Value
Upside potential
Previous Close
$36.37

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

Shaanxi Aerospace Power Hi-Tech operates as a specialized industrial equipment manufacturer serving critical infrastructure sectors across China and international markets. The company's core revenue model centers on designing, producing, and distributing high-precision hydraulic systems, pumps, motors, torque converters, and metering equipment for petroleum, chemical, metallurgy, transportation, and energy industries. Its product portfolio also includes biological and chemical processing equipment, positioning the firm at the intersection of industrial machinery and advanced technological applications. With exports reaching approximately 20 countries across Southeast Asia, South America, Europe, and Africa, the company maintains a diversified global footprint while leveraging its aerospace heritage for technological credibility. Operating within China's strategic industrial equipment sector, the company competes by offering specialized solutions for demanding environments, including military applications, though it faces intense competition from both domestic and international industrial equipment providers. Its market position is characterized by niche specialization rather than scale dominance, focusing on high-value components rather than mass-produced industrial goods.

Revenue Profitability And Efficiency

The company reported revenue of CNY 925 million but experienced significant challenges with a net loss of CNY -187 million and negative operating cash flow of CNY -62 million. This performance indicates substantial pressure on both profitability and operational efficiency, with the negative cash flow suggesting difficulties in converting sales into usable cash resources. The capital expenditures of CNY -27 million indicate maintained but constrained investment in productive capacity.

Earnings Power And Capital Efficiency

Current earnings power appears severely constrained, with diluted EPS of -CNY 0.29 reflecting the company's inability to generate positive returns for shareholders. The negative operating cash flow combined with capital expenditures suggests inefficient capital allocation and potentially strained working capital management. The company's core operations are not currently generating sufficient cash to support both ongoing operations and necessary investments.

Balance Sheet And Financial Health

The balance sheet shows CNY 258 million in cash against total debt of CNY 448 million, indicating a leveraged position with debt exceeding liquid assets. This financial structure, combined with negative cash flow from operations, suggests heightened liquidity risk and potential constraints in meeting financial obligations. The company's financial health appears challenged, requiring careful monitoring of debt servicing capabilities.

Growth Trends And Dividend Policy

Current financial performance does not indicate positive growth trends, with the company reporting losses and negative cash generation. The dividend policy reflects this challenging position, with no dividend distribution (CNY 0 per share) as the company likely conserves cash to address operational challenges and maintain financial stability during this difficult period.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.94 billion, the market appears to be valuing the company based on potential future recovery or strategic assets rather than current financial performance. The beta of 0.658 suggests lower volatility than the broader market, possibly indicating investor perception of some defensive characteristics or government support given its aerospace heritage and industrial focus.

Strategic Advantages And Outlook

The company's strategic advantages include its aerospace technology background, specialized product portfolio, and established presence in critical industrial sectors. However, the outlook remains challenging given current financial performance. Success will depend on improving operational efficiency, managing debt levels, and leveraging its technological expertise to return to profitability in competitive industrial markets.

Sources

Company financial reportsStock exchange disclosuresCompany description documents

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