investorscraft@gmail.com

Intrinsic ValueAerosun Corporation (600501.SS)

Previous Close$26.85
Intrinsic Value
Upside potential
Previous Close
$26.85

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

Aerosun Corporation operates as a specialized manufacturer of purpose-built vehicles and industrial components within China's automotive parts sector. The company generates revenue through designing, producing, and selling specialized vehicles including aircraft refuelers, sanitation trucks, and fuel transportation vehicles, alongside industrial products like flexible piping systems, pressure vessels, and metal hoses. Its diversified product portfolio serves critical infrastructure needs across aviation, municipal services, energy transportation, and industrial applications, positioning Aerosun as a niche player in China's industrial equipment market. The company maintains a specialized market position by catering to government entities, municipal authorities, and industrial clients requiring custom-engineered solutions for specific operational requirements. This focus on specialized vehicle manufacturing and industrial components provides some insulation from mass-market automotive cycles but exposes the company to government spending patterns and infrastructure investment trends within China and select international markets.

Revenue Profitability And Efficiency

Aerosun reported revenue of CNY 2.42 billion for the period but experienced significant challenges with a net loss of CNY 379 million and negative diluted EPS of CNY 0.88. The company's operational efficiency appears strained, as evidenced by negative operating cash flow of CNY 1.04 billion, indicating potential working capital pressures or collection issues within its business cycles despite maintaining capital expenditures at CNY 42.4 million.

Earnings Power And Capital Efficiency

The company's earnings power is currently compromised, with substantial losses reflecting operational challenges or market headwinds. Negative operating cash flow significantly exceeds capital investment requirements, suggesting potential liquidity constraints or aggressive expansion efforts. The capital efficiency metrics indicate strained resource allocation, with cash generation insufficient to support both operational needs and strategic investments in this challenging period.

Balance Sheet And Financial Health

Aerosun maintains a conservative debt profile with total debt of CNY 589 million against cash reserves of CNY 317 million, resulting in moderate leverage. However, the negative cash flow position raises concerns about short-term liquidity management. The balance sheet structure appears manageable but requires careful monitoring given the operational cash burn and current profitability challenges affecting overall financial stability.

Growth Trends And Dividend Policy

Despite current operational challenges, the company maintained a dividend payment of CNY 0.06 per share, suggesting management's commitment to shareholder returns. Growth trends appear constrained by the recent financial performance, though the specialized nature of its products provides potential recovery opportunities as infrastructure and municipal spending patterns evolve in its core Chinese market and international operations.

Valuation And Market Expectations

With a market capitalization of CNY 10.3 billion, the market appears to be pricing in recovery potential beyond current financial metrics. The beta of 0.756 indicates lower volatility than the broader market, suggesting investors view the company as relatively defensive despite its cyclical end markets. Valuation multiples based on current earnings are not meaningful due to losses, implying market expectations for future improvement.

Strategic Advantages And Outlook

Aerosun's strategic advantage lies in its specialized product portfolio serving essential infrastructure and municipal services, providing some defensive characteristics within the cyclical automotive sector. The outlook depends on operational turnaround, potential government infrastructure spending support, and the company's ability to leverage its niche positioning in specialized vehicles and industrial components to return to profitability and positive cash flow generation.

Sources

Company financial reportingStock exchange disclosuresMarket data providers

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