investorscraft@gmail.com

Intrinsic ValueAVIC Shenyang Aircraft Company Limited (600760.SS)

Previous Close$54.98
Intrinsic Value
Upside potential
Previous Close
$54.98

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 Shenyang Aircraft Company Limited operates as a critical manufacturer within China's aerospace and defense sector, specializing in the production of both military and civil aviation products. As a subsidiary of the state-owned Aviation Industry Corporation of China (AVIC), the company is deeply integrated into China's national defense industrial base, benefiting from long-term government contracts and strategic procurement programs. Its core revenue model is driven by the design, development, and manufacturing of advanced aircraft, which includes fighter jets, transport aircraft, and other specialized aviation platforms for domestic and potentially select international clients. The company holds a formidable market position as one of China's primary military aircraft producers, operating in a highly concentrated and strategically vital industry characterized by significant barriers to entry, including advanced technological requirements and close government ties. This positioning ensures a stable, albeit opaque, demand stream and underscores its role as a key asset in national security, though it also subjects the firm to the cyclical nature of defense budgeting and geopolitical considerations.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 42.8 billion for the period, demonstrating its significant scale within the defense sector. Profitability was solid with net income of CNY 3.39 billion, translating to a net margin of approximately 7.9%. However, operational efficiency appears strained, as evidenced by a negative operating cash flow of CNY -3.74 billion, which may reflect timing differences in large contract payments or significant working capital investments.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 1.23, indicating healthy earnings power from its core manufacturing operations. The substantial negative operating cash flow, coupled with significant capital expenditures of CNY -3.05 billion, suggests the company is in a heavy investment phase, likely directed towards expanding production capacity or developing next-generation aircraft platforms, which impacts short-term capital efficiency metrics.

Balance Sheet And Financial Health

The balance sheet exhibits remarkable strength, characterized by an exceptionally low total debt of just CNY 26.4 million against a substantial cash position of CNY 9.89 billion. This minimal leverage and high liquidity provide a very strong financial foundation, offering significant flexibility to fund future investments and withstand industry cycles without financial distress.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly dividend policy, distributing CNY 0.40 per share. Growth trends are not explicitly quantifiable from the provided data, but the high level of capital investment suggests a strategic focus on long-term expansion and technological advancement, likely in alignment with national defense modernization goals rather than short-term profit maximization.

Valuation And Market Expectations

With a market capitalization of approximately CNY 165.3 billion, the market assigns a significant premium, reflecting its strategic importance and dominant position in China's defense aerospace sector. The low beta of 0.428 indicates the stock is perceived as less volatile than the broader market, potentially due to its stable government-backed revenue streams.

Strategic Advantages And Outlook

Its primary strategic advantages are its integral role within China's state-owned defense conglomerate, AVIC, ensuring consistent demand, and its technological expertise in aircraft manufacturing. The outlook is intrinsically linked to continued government defense spending and the success of China's military aviation programs, positioning the company for stable, policy-driven long-term growth.

Sources

Company Annual ReportBloomberg

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