AECC AVIATION POWER CO.,LTD |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 34.96 CNY | +0.26% |
|
+6.36% | -6.47% |
| Apr. 19 | AVIC Industry-Finance Holdings Chairman Resigns | MT |
| Apr. 19 | AVIC Industry-Finance's Attributable Profit Falls 83% as Operating Income Edges Up Marginally | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 48,777 | 158,203 | 169,159 | 112,701 | 99,640 | 93,189 | - | - |
| Enterprise Value (EV) 1 | 43,564 | 158,203 | 169,159 | 112,701 | 99,640 | 93,189 | 93,189 | 93,189 |
| P/E ratio | 45.2 x | 121 x | 141 x | 88.1 x | 70.5 x | 56.4 x | 43.5 x | 38.9 x |
| Yield | 0.66% | 0.22% | 0.21% | 0.34% | 0.43% | 0.51% | 0.64% | 0.72% |
| Capitalization / Revenue | 1.93 x | 5.53 x | 4.96 x | 3.04 x | 2.28 x | 1.86 x | 1.55 x | 1.43 x |
| EV / Revenue | 1.93 x | 5.53 x | 4.96 x | 3.04 x | 2.28 x | 1.86 x | 1.55 x | 1.43 x |
| EV / EBITDA | 17.2 x | 53.8 x | 58.4 x | 33.9 x | 27.2 x | 20.9 x | 18 x | 16.1 x |
| EV / FCF | 18,413,945 x | - | 12,299,734 x | - | - | - | - | - |
| FCF Yield | 0% | - | 0% | - | - | - | - | - |
| Price to Book | 1.7 x | 4.38 x | 4.52 x | 2.93 x | 2.53 x | 2.28 x | 2.14 x | 2.05 x |
| Nbr of stocks (in thousands) | 2,249,844 | 2,665,594 | 2,665,594 | 2,665,594 | 2,665,594 | 2,665,594 | - | - |
| Reference price 2 | 21.68 | 59.35 | 63.46 | 42.28 | 37.38 | 34.96 | 34.96 | 34.96 |
| Announcement Date | 4/17/20 | 3/30/21 | 4/8/22 | 3/30/23 | 3/29/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 25,210 | 28,633 | 34,102 | 37,097 | 43,734 | 50,208 | 60,081 | 65,263 |
| EBITDA 1 | 2,841 | 2,942 | 2,896 | 3,329 | 3,666 | 4,465 | 5,186 | 5,776 |
| EBIT 1 | 1,348 | 1,390 | 1,306 | 1,515 | 1,685 | 1,949 | 2,554 | 2,831 |
| Operating Margin | 5.35% | 4.85% | 3.83% | 4.08% | 3.85% | 3.88% | 4.25% | 4.34% |
| Earnings before Tax (EBT) 1 | 1,346 | 1,410 | 1,407 | 1,557 | 1,709 | 1,977 | 2,590 | 2,855 |
| Net income 1 | 1,077 | 1,146 | 1,188 | 1,268 | 1,421 | 1,652 | 2,143 | 2,392 |
| Net margin | 4.27% | 4% | 3.48% | 3.42% | 3.25% | 3.29% | 3.57% | 3.66% |
| EPS 2 | 0.4800 | 0.4900 | 0.4500 | 0.4800 | 0.5300 | 0.6200 | 0.8033 | 0.8980 |
| Free Cash Flow | 2,649 | - | 13,753 | - | - | - | - | - |
| FCF margin | 10.51% | - | 40.33% | - | - | - | - | - |
| FCF Conversion (EBITDA) | 93.24% | - | 474.92% | - | - | - | - | - |
| FCF Conversion (Net income) | 245.86% | - | 1,158.03% | - | - | - | - | - |
| Dividend per Share 2 | 0.1440 | 0.1300 | 0.1350 | 0.1450 | 0.1600 | 0.1800 | 0.2225 | 0.2533 |
| Announcement Date | 4/17/20 | 3/30/21 | 4/8/22 | 3/30/23 | 3/29/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 8,533 | 17,426 | 6,998 | 13,226 | 9,709 | 19,828 | 8,057 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - |
| Net income | 637.2 | - | - | - | - | - | - | - |
| Net margin | - | - | - | - | - | - | - | - |
| EPS | 0.2400 | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 8/29/23 | 10/27/23 | 3/29/24 | - | - | - | - | - |
1CNY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Net Cash position | 5,213 | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow | 2,649 | - | 13,753 | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 3.97% | 3.72% | 3.23% | 3.34% | 3.66% | 3.94% | 4.96% | 5.28% |
| ROA (Net income/ Total Assets) | 1.85% | - | 1.53% | 1.4% | - | 1.44% | 1.69% | 1.76% |
| Assets 1 | 58,301 | - | 77,501 | 90,304 | - | 114,892 | 126,628 | 136,158 |
| Book Value Per Share 2 | 12.80 | 13.50 | 14.10 | 14.40 | 14.80 | 15.30 | 16.30 | 17.00 |
| Cash Flow per Share 2 | 2.260 | 1.350 | 6.270 | -4.220 | -2.530 | 1.420 | 2.260 | 0.8900 |
| Capex 1 | 2,451 | 2,583 | 2,951 | 2,818 | 3,298 | 2,300 | 2,289 | 2,190 |
| Capex / Sales | 9.72% | 9.02% | 8.65% | 7.6% | 7.54% | 4.58% | 3.81% | 3.36% |
| Announcement Date | 4/17/20 | 3/30/21 | 4/8/22 | 3/30/23 | 3/29/24 | - | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C
Sell
Buy
Mean consensus
BUY
Number of Analysts
11
Last Close Price
34.96
CNY
Average target price
46.33
CNY
Spread / Average Target
+32.53%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -6.47% | 12.86B | |
| +30.82% | 92.09B | |
| +24.47% | 70.02B | |
| +22.69% | 27.12B | |
| +15.42% | 25.24B | |
| +14.01% | 9.72B | |
| -8.19% | 8.08B | |
| -.--% | 7.35B | |
| +2.23% | 3.78B | |
| -3.47% | 3.49B |
- Stock Market
- Equities
- 600893 Stock
- Financials Aecc Aviation Power Co.,Ltd
