investorscraft@gmail.com

Intrinsic ValueBeijing Aerospace Changfeng Co.,Ltd (600855.SS)

Previous Close$19.83
Intrinsic Value
Upside potential
Previous Close
$19.83

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

Beijing Aerospace Changfeng operates as a diversified technology company with four distinct business segments: security technology integration and software development, infrared detector manufacturing, medical devices and engineering services, and power supply products including modular integrated systems and UPS/EPS solutions. The company leverages its aerospace heritage to develop specialized technological applications across defense, healthcare, and industrial sectors, positioning itself as a niche provider of integrated security and electronic solutions in China's competitive industrial machinery market. Its diversified revenue streams across multiple technology-driven sectors provide some insulation against market cyclicality while maintaining focus on high-value specialized equipment and services that require advanced technical expertise and government certifications.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.16 billion but experienced significant challenges with a net loss of CNY -245.9 million and negative diluted EPS of -0.52 CNY. Operating cash flow was negative at CNY -12.2 million, indicating operational inefficiencies and potential working capital management issues that require strategic attention to restore profitability.

Earnings Power And Capital Efficiency

Current earnings power appears constrained as evidenced by the substantial net loss and negative operating cash flow. Capital expenditures of CNY -67.8 million suggest ongoing investment in operational capabilities, though the negative cash generation raises questions about the efficiency of these investments and their near-term contribution to earnings recovery.

Balance Sheet And Financial Health

The balance sheet shows relative strength with cash and equivalents of CNY 871.4 million providing substantial liquidity. Total debt of CNY 184.0 million appears manageable, resulting in a conservative debt-to-equity profile. This strong liquidity position provides crucial financial flexibility during the current period of operational challenges.

Growth Trends And Dividend Policy

Current financial performance indicates contraction rather than growth, with no dividend distribution reflecting the company's loss position. The absence of shareholder returns prioritizes capital preservation and potential reinvestment into business restructuring or strategic initiatives to reverse the negative trajectory.

Valuation And Market Expectations

With a market capitalization of CNY 6.6 billion, the market appears to be valuing the company beyond its current financial performance, potentially reflecting expectations of recovery or strategic value in its diversified technology portfolio. The beta of 0.698 suggests lower volatility than the broader market, indicating perceived stability despite current challenges.

Strategic Advantages And Outlook

The company's diversified technology portfolio across growing sectors like security, healthcare, and power systems provides multiple avenues for recovery. Strong liquidity and manageable debt levels offer operational flexibility, though execution on profitability improvement and cash flow generation will be critical for sustainable recovery and value creation in the competitive Chinese industrial technology landscape.

Sources

Company financial reportsStock 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