investorscraft@gmail.com

Intrinsic ValueJiangsu Maixinlin Aviation Science and Technology Corp. (688685.SS)

Previous Close$52.84
Intrinsic Value
Upside potential
Previous Close
$52.84

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

Jiangsu Maixinlin Aviation Science and Technology Corp. operates as a specialized manufacturer of critical components for the civil aviation sector, producing a diverse portfolio including structural parts, fasteners, aircraft doors, landing gear assemblies, and precision engine components. The company's core revenue model is based on the design, manufacturing, and sale of these highly engineered parts, serving the complex supply chains of commercial and general aviation manufacturers. Its product suite, which encompasses clamps, locks, tees and crosses, wire harness cable components, and connectors, positions it as a vital supplier in the aerospace manufacturing ecosystem. Operating from its base in Suzhou, China, the company leverages its established presence since 2010 to cater to the demanding specifications and safety standards of the global aerospace industry. Its market position is that of a niche component specialist, integral to the production and maintenance cycles of modern aircraft, competing on precision engineering, reliability, and adherence to stringent aviation regulations within a capital-intensive and technologically advanced sector.

Revenue Profitability And Efficiency

For the fiscal period, the company reported revenue of CNY 476.8 million. It achieved a net income of CNY 45.5 million, indicating a net profit margin of approximately 9.6%. However, operational efficiency was challenged as evidenced by negative operating cash flow of CNY -216.6 million, which was significantly impacted by substantial capital expenditures.

Earnings Power And Capital Efficiency

The firm's earnings power is reflected in a diluted EPS of CNY 0.31. Capital efficiency appears strained, with capital expenditures of CNY -613.5 million far exceeding the operating cash flow, suggesting a period of heavy investment in productive capacity and potentially impacting returns on invested capital.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 77.1 million against a total debt burden of CNY 787.8 million, indicating a leveraged financial structure. This significant debt level, relative to its cash holdings, is a key factor for assessing the company's liquidity and overall financial health.

Growth Trends And Dividend Policy

The substantial capital investment signals a focus on growth and capacity expansion. Despite this, the company maintained a shareholder return policy, distributing a dividend of CNY 0.157 per share, demonstrating a commitment to returning capital even during a period of significant reinvestment.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.66 billion, the market valuation implies significant growth expectations relative to its current revenue and earnings. A beta of 0.327 suggests the stock has been less volatile than the broader market, which may reflect its niche industrial positioning.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialization within the technically demanding and regulated aerospace components market. The outlook is contingent on the successful integration of its recent heavy capital investments into its production capabilities, enabling it to capitalize on long-term demand in the global aviation industry.

Sources

Company DescriptionProvided Financial Data

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