investorscraft@gmail.com

Intrinsic ValueGuizhou Aviation Technical Development Co., Ltd (688239.SS)

Previous Close$64.72
Intrinsic Value
Upside potential
Previous Close
$64.72

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

Guizhou Aviation Technical Development operates as a specialized manufacturer of high-precision ring forgings serving critical aerospace and defense applications. The company generates revenue through the development, production, and sale of technologically advanced forged components that require stringent quality standards and certifications. Its product portfolio serves multiple high-reliability sectors including aviation, spacecraft, naval vessels, high-speed rail systems, nuclear power infrastructure, and heavy construction machinery. Operating within China's strategic industrial supply chain, the company occupies a niche position as a domestic supplier of essential components for national priority sectors. The business model leverages specialized metallurgical expertise and precision manufacturing capabilities to serve customers who demand exceptional material properties and dimensional accuracy. This market positioning aligns with China's broader industrial policy objectives of achieving self-sufficiency in advanced manufacturing and securing supply chains for critical defense and infrastructure applications.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.81 billion with net income of CNY 188.6 million, translating to a net margin of approximately 10.4%. Operating cash flow of CNY 144.4 million was generated, though capital expenditures of CNY 180.2 million resulted in negative free cash flow. The diluted EPS of CNY 1.28 reflects reasonable earnings generation relative to the company's scale and market position in the specialized forging sector.

Earnings Power And Capital Efficiency

With CNY 188.6 million in net income against CNY 7.02 billion market capitalization, the company demonstrates a return on market capitalization of approximately 2.7%. The operating cash flow of CNY 144.4 million suggests solid cash conversion from operations, though significant capital investment requirements impact overall capital efficiency. The business requires substantial fixed asset investment as evidenced by the capital expenditure levels relative to operating cash flow.

Balance Sheet And Financial Health

The company maintains CNY 768.5 million in cash and equivalents against total debt of CNY 1.25 billion, indicating moderate leverage. The debt level appears manageable given the company's stable market position and government-supported sector. The balance sheet structure reflects the capital-intensive nature of precision manufacturing with significant investment in production facilities and equipment required for aerospace-grade components.

Growth Trends And Dividend Policy

The company has established a dividend policy with a payout of CNY 0.16923 per share, representing a dividend yield based on current financial metrics. Growth prospects are tied to China's aerospace and defense expansion, high-speed rail development, and nuclear power infrastructure investments. The specialized nature of ring forgings creates barriers to entry that may support sustainable growth within targeted industrial sectors.

Valuation And Market Expectations

Trading at a market capitalization of CNY 7.02 billion, the company carries a P/E ratio of approximately 37.2 based on current earnings. The low beta of 0.166 suggests the stock exhibits lower volatility than the broader market, possibly reflecting its defensive characteristics as a supplier to strategic government-supported sectors. Valuation multiples appear to incorporate expectations for continued growth in China's aerospace and advanced manufacturing sectors.

Strategic Advantages And Outlook

The company benefits from specialized technical expertise in precision forging and established relationships within China's aerospace and defense industrial base. Its positioning in critical supply chains provides some insulation from competitive pressures. The outlook remains tied to continued investment in China's aviation, rail, and power infrastructure, though dependence on government spending and industrial policy creates both opportunities and risks for long-term growth stability.

Sources

Company financial statementsStock exchange disclosuresCompany description documentation

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