Stock 000768 AVIC XI'AN AIRCRAFT INDUSTRY GROUP COMPANY LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials AVIC Xi'an Aircraft Industry Group Company Ltd.

Equities

000768

CNE000000RF9

Aerospace & Defense

End-of-day quote Shenzhen S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
21.95 CNY +0.41% Intraday chart for AVIC Xi'an Aircraft Industry Group Company Ltd. +2.76% -1.88%
Apr. 02 AVIC Xian Aircraft Industry Inks Trading Deal With Parent MT
Apr. 02 AVIC XiAn Aircraft's 2023 Profit Jumps 64%, Operating Income Rises 7% MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 45,350 101,554 101,056 70,462 62,228 61,059 - -
Enterprise Value (EV) 1 40,589 89,964 105,082 46,360 62,228 61,059 61,059 61,059
P/E ratio 79.7 x 131 x 155 x 135 x 72 x 49.3 x 36.2 x 27.6 x
Yield 0.73% 0.23% 0.23% 0.39% 0.45% 0.46% 0.55% 0.46%
Capitalization / Revenue 1.32 x 3.03 x 3.09 x 1.87 x 1.54 x 1.22 x 1.04 x 0.87 x
EV / Revenue 1.32 x 3.03 x 3.09 x 1.87 x 1.54 x 1.22 x 1.04 x 0.87 x
EV / EBITDA 40.5 x 46.3 x 50.4 x 39.2 x 28.5 x 25.8 x 19.8 x 16.9 x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 2.74 x 6.63 x 6.42 x 4.37 x 3.18 x 2.98 x 3.09 x 2.59 x
Nbr of stocks (in thousands) 2,768,645 2,768,645 2,768,645 2,768,645 2,781,740 2,781,740 - -
Reference price 2 16.38 36.68 36.50 25.45 22.37 21.95 21.95 21.95
Announcement Date 3/30/20 3/29/21 3/28/22 4/17/23 4/1/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 34,298 33,484 32,700 37,660 40,301 49,956 58,675 70,300
EBITDA 1 1,119 2,195 2,005 1,796 2,183 2,369 3,088 3,603
EBIT 1 662.2 982.1 799.2 582.9 1,023 1,537 1,917 2,427
Operating Margin 1.93% 2.93% 2.44% 1.55% 2.54% 3.08% 3.27% 3.45%
Earnings before Tax (EBT) 1 663.4 979.9 790 607.9 1,021 1,567 1,966 2,427
Net income 1 568.9 777.4 652.9 523.4 861 1,244 1,687 2,200
Net margin 1.66% 2.32% 2% 1.39% 2.14% 2.49% 2.87% 3.13%
EPS 2 0.2055 0.2808 0.2358 0.1890 0.3105 0.4450 0.6071 0.7950
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 0.1200 0.0850 0.0850 0.1000 0.1000 0.1000 0.1200 0.1000
Announcement Date 3/30/20 3/29/21 3/28/22 4/17/23 4/1/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2
Net sales 1 8,057 9,592 7,509 11,611 9,225 9,315 7,943 11,613
EBITDA 608.8 372.1 - - - - - -
EBIT 1 300.9 87.13 171.8 410.1 203 -202 272 375.5
Operating Margin 3.73% 0.91% 2.29% 3.53% 2.2% -2.17% 3.42% 3.23%
Earnings before Tax (EBT) 1 295 81.06 179.8 410.4 218.3 -200.6 273.3 376.7
Net income 1 272.2 44.86 154.6 328.3 174.3 -133.7 235.6 329.7
Net margin 3.38% 0.47% 2.06% 2.83% 1.89% -1.44% 2.97% 2.84%
EPS 2 0.1000 0.0200 0.0558 0.1100 0.0700 -0.0500 0.0851 0.1100
Dividend per Share 2 - 0.0850 - - - 0.1000 - -
Announcement Date 10/28/21 3/28/22 4/28/22 8/29/22 10/28/22 4/17/23 4/28/23 8/28/23
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - 4,026 - - - - -
Net Cash position 4,761 11,590 - 24,102 - - - -
Leverage (Debt/EBITDA) - - 2.008 x - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 3.47% 4.45% 4.15% 3.28% 5.22% 6.64% 8.67% 10%
ROA (Net income/ Total Assets) 1.18% 1.28% 0.91% - - 1.43% 1.78% 1.83%
Assets 1 48,331 60,828 71,986 - - 86,974 94,764 120,219
Book Value Per Share 2 5.980 5.530 5.690 5.830 7.030 7.370 7.100 8.480
Cash Flow per Share 2 0.2000 0.9900 -5.400 10.60 -1.980 -0.3500 0.9100 0.3300
Capex 1 705 1,020 644 871 1,170 1,160 817 1,316
Capex / Sales 2.05% 3.05% 1.97% 2.31% 2.9% 2.32% 1.39% 1.87%
Announcement Date 3/30/20 3/29/21 3/28/22 4/17/23 4/1/24 - - -
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

Ratings for AVIC Xi'an Aircraft Industry Group Company Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
D+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
8
Last Close Price
21.95 CNY
Average target price
30.07 CNY
Spread / Average Target
+36.99%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Aerospace & Defense

1st Jan change Capi.
AVIC XI'AN AIRCRAFT INDUSTRY GROUP COMPANY LTD. Stock AVIC Xi'an Aircraft Industry Group Company Ltd.
-1.88% 8.43B
RTX CORPORATION Stock RTX Corporation
+20.53% 135B
GENERAL DYNAMICS CORPORATION Stock General Dynamics Corporation
+9.53% 77.91B
NORTHROP GRUMMAN CORPORATION Stock Northrop Grumman Corporation
+2.63% 71.1B
BAE SYSTEMS PLC Stock BAE Systems plc
+20.67% 50.29B
ROLLS-ROYCE HOLDINGS PLC Stock Rolls-Royce Holdings plc
+40.51% 43.87B
L3HARRIS TECHNOLOGIES, INC. Stock L3Harris Technologies, Inc.
+1.86% 40.69B
HINDUSTAN AERONAUTICS LIMITED Stock Hindustan Aeronautics Limited
+42.10% 31.95B
RHEINMETALL AG Stock Rheinmetall AG
+82.72% 24.31B
AXON ENTERPRISE, INC. Stock Axon Enterprise, Inc.
+19.32% 23.26B
Other Aerospace & Defense
  1. Stock Market
  2. Equities
  3. 000768 Stock
  4. Financials AVIC Xi'an Aircraft Industry Group Company Ltd.