investorscraft@gmail.com

Intrinsic ValueAVIC Heavy Machinery Co., Ltd. (600765.SS)

Previous Close$18.71
Intrinsic Value
Upside potential
Previous Close
$18.71

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 Heavy Machinery operates as a specialized industrial machinery manufacturer, primarily serving the aviation sector through its forging and casting business while also supplying critical components to diverse civilian industries. Its core revenue model is built on the research, development, and production of high-precision, high-value products such as high-pressure plunger pumps, hydraulic systems, and heat exchangers. The company leverages its technological expertise to cater to demanding applications in construction machinery, wind power, medical equipment, and high-speed rail, securing a niche as a vital supplier within complex industrial supply chains. As a subsidiary of the state-owned Aviation Industry Corporation of China (AVIC), it benefits from entrenched relationships and a strategic position in China's aerospace and defense industrial base, providing a stable foundation for its operations. Its market reach extends beyond domestic borders, with exports to Europe, the United States, and the Asia-Pacific, underscoring its competitive capabilities in international markets. This dual focus on military-civil integration and export diversification defines its distinct market positioning within the global industrial machinery landscape.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 10.36 billion for the period, demonstrating significant scale. However, net income of CNY 639.7 million translates to a net margin of approximately 6.2%, indicating moderate profitability after costs. A negative operating cash flow of CNY -78.7 million, juxtaposed with substantial capital expenditures, suggests potential inefficiencies in working capital management or timing differences in cash collection.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.43, reflecting the firm's earnings power. The significant investment in capital expenditures, which totaled over CNY 1.02 billion, points to a capital-intensive business model focused on maintaining and expanding production capabilities. This high level of investment is critical for supporting its advanced manufacturing operations but pressures near-term cash generation.

Balance Sheet And Financial Health

Financial health is supported by a strong liquidity position, with cash and equivalents of CNY 5.46 billion. Total debt is reported at CNY 3.15 billion, resulting in a conservative net cash position. This robust balance sheet provides a solid buffer to navigate its capital-intensive operations and invest in future growth initiatives without excessive leverage.

Growth Trends And Dividend Policy

The company maintains a shareholder returns policy, evidenced by a dividend per share of CNY 0.1218. Growth appears to be strategically channeled through reinvestment, as indicated by the high capital expenditure, prioritizing the expansion of its industrial and aviation product lines over aggressive dividend increases. This balanced approach supports long-term capability building.

Valuation And Market Expectations

With a market capitalization of approximately CNY 24.93 billion, the market values the company at a price-to-earnings multiple derived from its current earnings. A beta of 0.219 suggests the stock is perceived as significantly less volatile than the broader market, likely reflecting its stable, state-backed industrial nature and defensive characteristics.

Strategic Advantages And Outlook

Its primary strategic advantage is its position as a subsidiary of AVIC, providing deep integration into China's aerospace and defense ecosystem. This affiliation ensures a stable demand base and supports technological development. The outlook is tied to continued investment in advanced manufacturing and the successful expansion of its civilian industrial product exports globally.

Sources

Company DescriptionProvided Financial 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