investorscraft@gmail.com

Intrinsic ValueAVIC Airborne Systems Co. Ltd. Class A (600372.SS)

Previous Close$15.52
Intrinsic Value
Upside potential
Previous Close
$15.52

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

AVIC Airborne Systems operates as a specialized aerospace and defense technology provider, focusing on advanced avionics systems for military and commercial aircraft. The company generates revenue through the development, manufacturing, and integration of critical flight systems including flight control, radar, navigation, and cockpit display technologies. As a subsidiary of the state-owned Aviation Industry Corporation of China, it occupies a strategic position within China's domestic defense supply chain, serving both military modernization programs and emerging commercial aviation needs. Its market position is strengthened by long-term government contracts and technological barriers to entry, though it faces competition from global avionics leaders. The company's dual-use technology approach allows it to leverage defense research for commercial applications, creating additional revenue streams while maintaining its core defense focus.

Revenue Profitability And Efficiency

The company reported revenue of CNY 23.9 billion with net income of CNY 1.04 billion, indicating a net margin of approximately 4.4%. Operating cash flow was negative CNY 1.99 billion, primarily due to significant capital expenditures of CNY 2.0 billion, reflecting heavy investment in production capacity and research activities. The negative operating cash flow relative to capital investments suggests the company is in an expansion phase with substantial upfront spending.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.22 demonstrates modest earnings generation relative to the company's scale. The substantial capital expenditure program indicates management's focus on long-term capacity building rather than immediate returns. The negative operating cash flow combined with high capital investment suggests the company is prioritizing growth and technological advancement over short-term profitability metrics.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with CNY 13.0 billion in cash and equivalents against total debt of CNY 10.2 billion, providing a comfortable cash-to-debt coverage ratio. This financial structure supports ongoing investment in research and production capabilities while maintaining financial stability. The balance sheet strength is typical for defense contractors with long development cycles and substantial working capital requirements.

Growth Trends And Dividend Policy

The company paid a dividend of CNY 0.07 per share, representing a payout from current earnings while retaining capital for expansion. The significant capital expenditure program and negative operating cash flow indicate an aggressive growth strategy focused on capacity expansion and technological development. This approach aligns with China's broader aerospace and defense modernization initiatives.

Valuation And Market Expectations

With a market capitalization of CNY 58.8 billion, the company trades at approximately 2.5 times revenue and 56 times earnings, reflecting growth expectations in China's defense sector. The beta of 0.623 indicates lower volatility than the broader market, typical for defense stocks with stable government contracting revenue streams. Valuation multiples suggest investor confidence in long-term growth prospects.

Strategic Advantages And Outlook

The company benefits from its position within China's state-owned defense industrial base, providing stable contract flow and technological support. Its focus on avionics systems positions it well for both military modernization and commercial aerospace growth. Ongoing investments in production capacity and R&D should enhance competitive positioning, though execution risks and technological challenges remain key considerations for future performance.

Sources

Company financial statementsStock exchange disclosuresCompany description 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