investorscraft@gmail.com

Intrinsic ValueAECC Aviation Power Co.,Ltd (600893.SS)

Previous Close$46.33
Intrinsic Value
Upside potential
Previous Close
$46.33

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

AECC Aviation Power Co., Ltd. is a pivotal state-owned enterprise in China's strategic aerospace and defense sector, specializing in the design, development, production, and maintenance of large and medium-sized military and civilian aircraft engines. Its core revenue model is driven by long-term government and military procurement contracts, supplemented by aftermarket maintenance and repair services for its installed engine base. The company also leverages its propulsion expertise to produce and service large-scale ship gas turbines, diversifying its defense applications. Operating as a key subsidiary of the state-backed Aero Engine Corporation of China (AECC), it holds a monopolistic or near-monopolistic position in the domestic military engine market, making it an indispensable supplier to the People's Liberation Army. This privileged market position is reinforced by high barriers to entry, including immense capital requirements, advanced proprietary technology, and stringent national security protocols. Its operations are deeply integrated into China's national defense industrial base, ensuring a stable, albeit government-dependent, demand stream and insulating it from conventional commercial market cycles.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 47.9 billion, demonstrating its significant scale within the domestic defense ecosystem. However, profitability appears constrained with a net income of just CNY 860 million, translating to a thin net margin. This suggests high operating costs, significant R&D expenditures, or pricing structures typical of state-influenced defense contracting, which can prioritize strategic objectives over maximal profitability.

Earnings Power And Capital Efficiency

Reported diluted EPS stands at CNY 0.32, reflecting the modest net income relative to its share count. A deeply negative operating cash flow of CNY -14.3 billion is a critical concern, indicating substantial cash consumption from operations that likely funds heavy working capital needs for complex, long-cycle engine production programs, though the absence of reported capital expenditures limits a full efficiency analysis.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 7.7 billion against a total debt burden of CNY 20.6 billion, indicating a leveraged financial structure. As a strategically vital state-owned entity, its financial health is likely supported by implicit government backing, which provides stability and access to capital beyond what its standalone metrics might suggest, mitigating liquidity risks associated with its negative cash flow.

Growth Trends And Dividend Policy

The company maintains a dividend policy, distributing CNY 0.097 per share. Growth is intrinsically linked to Chinese national defense budgets and domestic commercial aerospace ambitions, particularly the development of indigenous aircraft like the COMAC C919, which should drive long-term demand for its propulsion systems, though near-term cash flow trends present a challenge for self-funded expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 92.6 billion, the market valuation significantly exceeds the company's book value and earnings, implying investor expectations of future growth and profitability improvements. A beta of 0.827 suggests the stock is perceived as less volatile than the broader market, likely due to its defensive, state-backed characteristics.

Strategic Advantages And Outlook

Its paramount strategic advantage is its role as a national champion in a critical, import-substituting technology domain, ensuring persistent state support and contracted revenue. The outlook is tied to China's military modernization and aerospace independence goals, presenting a long-term growth trajectory, albeit with execution and cash flow management as key monitorable factors.

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