Financials AVIC Aviation High-Technology Co., Ltd.

Equities

End-of-day quote Shanghai S.E. Other stock markets 06:00:00 2024-04-25 pm EDT			5-day change	1st Jan Change
19.28 ^CNY	+2.61%		-0.87%	-12.96%

Apr. 25	Avic Aviation High-Technology Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024	CI
Mar. 18	AVIC Aviation High Technology's 2023 Profit Increases 15%	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	18,516	50,574	60,083	37,451	37,216	32,394	-	-
Enterprise Value (EV) ¹	18,516	50,574	60,083	37,451	37,216	32,394	32,394	32,394
P/E ratio	27.6 x	97.1 x	85.1 x	40.5 x	29.9 x	21.5 x	17.4 x	16.3 x
Yield	-	0.31%	0.36%	0.74%	1.01%	1.14%	1.43%	1.14%
Capitalization / Revenue	7.49 x	17.4 x	15.8 x	8.42 x	7.79 x	6.25 x	4.69 x	4.57 x
EV / Revenue	7.49 x	17.4 x	15.8 x	8.42 x	7.79 x	6.25 x	4.69 x	4.57 x
EV / EBITDA	20.3 x	78.1 x	69.2 x	36.5 x	27.5 x	21.5 x	16.7 x	14.6 x
EV / FCF	-	-	219,725,324 x	-	-	-	-	-
FCF Yield	-	-	0%	-	-	-	-	-
Price to Book	3.67 x	9.58 x	12.4 x	5.71 x	4.95 x	3.76 x	3.27 x	2.77 x
Nbr of stocks (in thousands)	1,680,185	1,680,185	1,680,185	1,680,185	1,680,185	1,680,185	-	-
Reference price ²	11.02	30.10	35.76	22.29	22.15	19.28	19.28	19.28
Announcement Date	3/15/20	3/15/21	3/15/22	3/15/23	3/15/24	-	-	-

¹CNY in Million²CNY

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	2,473	2,912	3,808	4,446	4,780	5,183	6,901	7,092
EBITDA ¹	913.2	647.5	868.6	1,025	1,353	1,510	1,941	2,216
EBIT ¹	664.5	510.3	705.1	891	1,212	1,357	1,805	1,945
Operating Margin	26.86%	17.53%	18.52%	20.04%	25.36%	26.18%	26.16%	27.43%
Earnings before Tax (EBT) ¹	667.5	516.5	705.8	893.6	1,213	1,358	1,808	1,947
Net income ¹	551.6	430.9	591.4	765.3	1,031	1,149	1,542	1,648
Net margin	22.3%	14.8%	15.53%	17.21%	21.58%	22.17%	22.35%	23.23%
EPS ²	0.4000	0.3100	0.4200	0.5500	0.7400	0.8962	1.107	1.183
Free Cash Flow	-	-	273.4	-	-	-	-	-
FCF margin	-	-	7.18%	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	31.48%	-	-	-	-	-
FCF Conversion (Net income)	-	-	46.24%	-	-	-	-	-
Dividend per Share ²	-	0.0930	0.1280	0.1650	0.2230	0.2200	0.2750	0.2200
Announcement Date	3/15/20	3/15/21	3/15/22	3/15/23	3/15/24	-	-	-

¹CNY in Million²CNY

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt	-	-	-	-	-	-	-	-
Net Cash position	-	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Free Cash Flow	-	-	273	-	-	-	-	-
ROE (net income / shareholders' equity)	13.8%	10.1%	12.7%	14.9%	17.7%	15.9%	18.2%	16.9%
ROA (Net income/ Total Assets)	7.76%	6.6%	8.8%	10.5%	-	12.3%	14.3%	13.8%
Assets ¹	7,111	6,533	6,724	7,275	-	9,319	10,782	11,974
Book Value Per Share ²	3.000	3.140	2.880	3.900	4.480	5.130	5.910	6.950
Cash Flow per Share ²	0.6800	0.1100	0.2700	0.3000	0.3100	0.6300	0.6000	0.7900
Capex ¹	174	91.4	108	245	229	230	288	401
Capex / Sales	7.05%	3.14%	2.85%	5.5%	4.8%	4.43%	4.17%	5.65%
Announcement Date	3/15/20	3/15/21	3/15/22	3/15/23	3/15/24	-	-	-

¹CNY in Million²CNY

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

19.28 CNY

Average target price

27.94 CNY

Spread / Average Target

+44.92%

	1st Jan change	Capi.
AVIC AVIATION HIGH-TECHNOLOGY CO., LTD.	-12.96%	4.47B
ECOLAB INC.	+11.47%	63.22B
SIKA AG	-3.47%	46.34B
GIVAUDAN SA	+13.72%	39.97B
FUJIFILM HOLDINGS CORPORATION	+17.83%	25.46B
EMS-CHEMIE HOLDING AG	+7.27%	18.68B
CELANESE CORPORATION	-0.57%	17.24B
POSCO FUTURE M CO., LTD.	-21.73%	15.81B
SYMRISE AG	+0.22%	14.9B
ALBEMARLE CORPORATION	-19.10%	13.74B