investorscraft@gmail.com

Intrinsic ValueHefei Jianghang Aircraft Equipment Corporation Ltd. (688586.SS)

Previous Close$13.84
Intrinsic Value
Upside potential
Previous Close
$13.84

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

Hefei Jianghang Aircraft Equipment Corporation operates as a specialized manufacturer of critical aviation systems within China's aerospace and defense sector. The company generates revenue through the design, production, and sale of essential aircraft components including aviation oxygen systems, airborne oil tank inertia protection systems, and auxiliary fuel tanks. As a subsidiary of AVIC Electromechanical Systems Co., Ltd., it benefits from integrated supply chain advantages and stable procurement relationships within China's state-owned aviation industrial complex. The company serves both military and commercial aviation markets, positioning itself as a niche provider of specialized equipment that requires stringent technical certifications and long development cycles. Its market position is strengthened by China's growing domestic aviation industry and increasing defense expenditures, though it operates in a highly regulated environment with limited international exposure. The business model relies on long-term contracts and technical expertise rather than mass production, creating barriers to entry for potential competitors while maintaining steady government-supported revenue streams.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.09 billion with net income of CNY 125.4 million, achieving a net profit margin of approximately 11.5%. However, operating cash flow was negative at CNY -112.7 million, indicating potential working capital challenges or timing differences in contract payments. Capital expenditures of CNY -66.5 million suggest ongoing investments in production capacity and technological upgrades.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.16 reflects moderate earnings power relative to the company's market capitalization. The negative operating cash flow despite positive net income raises questions about cash conversion efficiency. The company maintains a capital-intensive operation typical of aerospace manufacturing, requiring sustained investment in specialized equipment and research capabilities.

Balance Sheet And Financial Health

The balance sheet appears robust with cash and equivalents of CNY 834 million against minimal total debt of CNY 11 million, indicating strong liquidity and low financial leverage. This conservative capital structure provides flexibility for future investments and withstands industry cyclicality. The substantial cash position suggests preparedness for potential acquisition opportunities or significant capital projects.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.09, representing a payout ratio of approximately 56% based on current EPS. This dividend policy indicates management's confidence in sustainable cash generation despite the negative operating cash flow reported for this period. Growth prospects are tied to China's expanding aviation and defense sectors.

Valuation And Market Expectations

With a market capitalization of CNY 8.58 billion, the company trades at approximately 7.8 times revenue and 68 times earnings, suggesting market expectations for future growth in China's aerospace sector. The low beta of 0.306 indicates relative insulation from broader market volatility, typical of defense-related stocks with stable government contracting.

Strategic Advantages And Outlook

The company benefits from its affiliation with AVIC, China's largest aerospace conglomerate, providing stable contract flow and technological support. Its specialization in critical aircraft systems creates high entry barriers. The outlook remains positive given China's increasing defense budget and domestic aviation industry development, though dependent on continued government spending priorities and technological advancement requirements.

Sources

Company financial reportsStock exchange disclosuresCorporate structure information

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