investorscraft@gmail.com

Intrinsic ValueChina Aerospace Times Electronics Co. Ltd. (600879.SS)

Previous Close$25.75
Intrinsic Value
Upside potential
Previous Close
$25.75

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

China Aerospace Times Electronics Co. Ltd. operates as a critical supplier within China's defense electronics and aerospace sectors, specializing in the research, development, and manufacturing of sophisticated military-grade systems. Its core revenue model is driven by government and military contracts for a diverse portfolio, including unmanned aerial vehicle (UAV) systems, precision-guided weapons, and essential subsystems like inertial navigation, satellite applications, and electronic countermeasures equipment. The company further leverages its technological expertise to serve civilian markets with products such as integrated circuits, sensors, and specialized cables, creating a dual-use strategy. As a state-affiliated entity based in Wuhan, it holds a strategically important position within China's domestic supply chain, benefiting from national priorities in defense modernization and technological self-reliance. Its market position is inherently linked to state procurement and long-term development programs, insulating it from pure commercial competition but anchoring its growth to public expenditure cycles.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 14.28 billion for the period, demonstrating its significant scale within the specialized defense sector. However, net income of CNY 548 million translates to a relatively thin net margin of approximately 3.8%, indicating high operational costs inherent to R&D-intensive defense contracting. A negative operating cash flow of CNY -402.7 million, exacerbated by substantial capital expenditures of CNY -640.7 million, points to significant cash investment in production capacity and future projects.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.17, reflecting the modest profitability on its large revenue base. The substantial capital expenditure, which far exceeded operating cash flow, highlights a capital-intensive business model focused on long-term project development and manufacturing capabilities. This investment is typical for defense contractors aligning with state-led technological and infrastructure goals, though it 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 5.01 billion providing a significant buffer. Total debt of CNY 4.21 billion appears manageable against this cash hoard, suggesting a conservative leverage profile. The balance sheet structure is consistent with a company executing large, state-backed projects that require ample liquidity for upfront costs and long development cycles.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy, evidenced by a dividend per share of CNY 0.05. The payout represents a portion of earnings, signaling a commitment to returns while likely retaining capital for reinvestment into strategic, state-prioritized expansion and R&D initiatives. Growth is fundamentally tied to China's defense budget allocations and aerospace modernization programs.

Valuation And Market Expectations

With a market capitalization of approximately CNY 34.74 billion, the market values the firm at a significant premium to its earnings, reflecting its strategic importance and growth potential within national security sectors. A beta of 0.592 indicates the stock is perceived as less volatile than the broader market, likely due to its stable government-backed revenue streams and defensive characteristics.

Strategic Advantages And Outlook

The company's primary strategic advantage is its entrenched role in China's military-industrial complex, providing critical electronics for defense and space applications. Its outlook is intrinsically linked to continued state investment in aerospace, defense modernization, and technological sovereignty. Future performance will depend on securing new major contracts and successfully executing complex, long-term development programs.

Sources

Company DescriptionPublic Financial Disclosures

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