Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  SHANGHAI STOCK EXCHANGE  >  Avicopter Plc    600038   CNE0000015V6

AVICOPTER PLC

(600038)
  Report  
End-of-day quote. End-of-day quote SHANGHAI STOCK EXCHANGE - 12/06
46.66 CNY   -0.04%
2013GKN Mulls Growth in China's Aviation Market
DJ
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M CNY Estimates in M CNY
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Sales 12 522 12 048 13 066 16 769 18 331 21 201
EBITDA 829 835 862 830 1 132 1 266
Operating profit (EBIT) 512 548 591 720 865 999
Pre-Tax Profit (EBT) 521 548 595 725 884 1 035
Net income 439 455 510 618 760 892
P/E ratio 65,0x 60,2x 43,2x 44,4x 36,0x 30,9x
EPS ( CNY ) 0,75 0,77 0,87 1,05 1,29 1,51
Dividend per Share ( CNY ) 0,23 0,23 0,26 0,31 0,39 0,44
Yield 0,48% 0,50% 0,70% 0,66% 0,83% 0,93%
Reference price ( CNY ) 48,420 46,530 37,360 46,660 46,660 46,660
Announcement Date 03/15/2017
05:15pm
03/16/2018
03:41pm
03/20/2019
02:16pm
- - -
Finances - Leverage
Actuals in M CNY Estimates in M CNY
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Debt - - - - - -
Finance 2 070 3 063 3 781 4 357 4 565 4 785
Operating income (EBITDA) 829 835 862 830 1 132 1 266
Leverage
(Debt/EBITDA)
- - - - - -
Capital Expenditure 189 119 112 184 138 161
Free Cash Flow (FCF) -488 494 843 384 82,0 294
Book Value Per Share (BVPS) ( CNY ) 11,6 12,2 13,1 13,8 14,8 16,0
Cash Flow per Share ( CNY ) -0,51 1,04 1,62 -1,06 2,37 1,82
Announcement Date 03/15/2017
05:15pm
03/16/2018
03:41pm
03/20/2019
02:16pm
- - -
Balance Sheet Analysis
Assessed data source
© 2019 S&P Global Market Intelligence
Financial Ratios

Size 2019e 2020e
Capitalization 27 505 M CNY -
Entreprise Value (EV) 23 148 M CNY 22 940 M CNY
Valuation 2019e 2020e
P/E ratio (Price / EPS) 44,4x 36,0x
Capitalization / Revenue 1,64x 1,50x
EV / Revenue 1,38x 1,26x
EV / EBITDA 27,9x 20,5x
Yield (DPS / Price) 0,66% 0,83%
Price to book (Price / BVPS) 3,39x 3,14x
Profitability 2019e 2020e
Operating Margin (EBIT / Sales) 4,29% 4,72%
Operating Leverage (Delta EBIT / Delta Sales) 0,77x 2,17x
Net Margin (Net Profit / Revenue) 3,69% 4,15%
ROA (Net Profit / Asset) 2,54% 2,77%
ROE (Net Profit / Equities) 7,64% 8,95%
Rate of Dividend 29,1% 29,7%
Balance Sheet Analysis 2019e 2020e
CAPEX / Sales   1,10% 0,75%
Cash Flow / Sales -3,73% 7,62%
Capital Intensity (Assets / Sales) 1,45x 1,50x
Financial Leverage (Net Debt / EBITDA) - -
EPS & Dividend