1. Homepage
  2. Equities
  3. China
  4. Shanghai Stock Exchange
  5. Avicopter Plc
  6. Financials
    600038   CNE0000015V6

AVICOPTER PLC

(600038)
  Report
End-of-day quote Shanghai Stock Exchange  -  2022-07-04
46.79 CNY   +1.28%
04/29Avicopter Plc Reports Earnings Results for the First Quarter Ended March 30, 2022
CI
04/01UBS Adjusts Avicopter's Price Target to 85 Yuan From 83 Yuan, Keeps at Buy
MT
03/30Avicopter Plc Reports Earnings Results for the Full Year Ended December 31, 2021
CI
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Valuation
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Capitalization1 28 12436 96647 33527 234--
Enterprise Value (EV)1 24 35934 52444 22118 56322 08424 744
P/E ratio 47,8x48,8x51,8x26,6x19,4x15,4x
Yield 0,63%0,62%0,58%1,14%1,44%1,76%
Capitalization / Revenue 1,78x1,88x2,17x1,06x0,85x0,74x
EV / Revenue 1,54x1,76x2,03x0,72x0,69x0,67x
EV / EBITDA 26,1x32,1x35,8x12,1x11,8x10,8x
Price to Book 3,44x4,17x4,92x2,58x2,32x2,05x
Nbr of stocks (in thousands) 589 477589 477589 477589 477--
Reference price (CNY) 47,762,780,346,246,246,2
Announcement Date 03/30/202003/30/202103/30/2022---
1 CNY in Million
Previous periodNext period
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net sales1 15 79519 65521 79025 69931 96836 816
EBITDA1 9341 0751 2341 5321 8702 298
Operating profit (EBIT)1 6748421 0161 2281 6081 970
Operating Margin 4,27%4,28%4,66%4,78%5,03%5,35%
Pre-Tax Profit (EBT)1 6808341 0151 2271 6191 979
Net income1 5887589131 1041 4501 768
Net margin 3,72%3,85%4,19%4,30%4,54%4,80%
EPS2 1,001,291,551,742,383,00
Dividend per Share2 0,300,390,470,530,670,81
Announcement Date 03/30/202003/30/202103/30/2022---
1 CNY in Million
2 CNY
Previous periodNext period
Estimates
Income Statement Evolution (Quarterly data)
Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4
Net sales1 4 8027 5961 6257 6776 4848 887
EBITDA ------
Operating profit (EBIT)1 24632311,2362306420
Operating Margin 5,13%4,25%0,69%4,72%4,72%4,72%
Pre-Tax Profit (EBT)1 24632211,1372315429
Net income1 23629411,3334284386
Net margin 4,93%3,87%0,69%4,35%4,37%4,34%
EPS2 0,400,500,020,570,480,65
Dividend per Share ------
Announcement Date 10/29/202103/30/202204/29/2022---
1 CNY in Million
2 CNY
Previous periodNext period
Estimates
Balance Sheet Analysis
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net Debt1 ------
Net Cash position1 3 7652 4423 1148 6715 1502 490
Leverage (Debt / EBITDA) -4,03x-2,27x-2,52x-5,66x-2,75x-1,08x
Free Cash Flow ------
ROE (Net Profit / Equities) 7,40%8,92%10,1%10,2%12,6%13,5%
Shareholders' equity1 7 9468 4969 04410 82411 55213 109
ROA (Net Profit / Asset) 2,34%2,88%-4,00%4,20%-
Assets1 25 18026 317-27 60234 523-
Book Value Per Share2 13,915,016,317,919,922,5
Cash Flow per Share2 1,31-1,162,46-9,2210,6-7,49
Capex1 89,5160133537303287
Capex / Sales 0,57%0,81%0,61%2,09%0,95%0,78%
Announcement Date 03/30/202003/30/202103/30/2022---
1 CNY in Million
2 CNY
Previous periodNext period
Estimates
Key data
Capitalization (CNY) 27 233 824 279
Capitalization (USD) 4 064 567 897
Net sales (CNY) 21 789 854 720
Net sales (USD) 3 252 071 507
Number of employees 11 016
Sales / Employee (CNY) 1 978 019
Sales / Employee (USD) 295 213
Free-Float 44,8%
Free-Float capitalization (CNY) 12 209 917 658
Free-Float capitalization (USD) 1 822 294 175
Avg. Exchange 20 sessions (CNY) 747 220 736
Avg. Exchange 20 sessions (USD) 111 520 490
Average Daily Capital Traded 2,7%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA