JIANGSU MAIXINLIN AVIATION SCIENCE AND TECHNOLOGY CORP. Financials Jiangsu Maixinlin Aviation Science and Technology Corp.
Equities
688685
CNE100005246
Aerospace & Defense
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 41.55 CNY | +3.36% |
|
+3.36% | +39.80% |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 |
|---|---|---|---|
| Capitalization 1 | 3,054 | 2,589 | 3,325 |
| Enterprise Value (EV) 1 | 2,760 | 2,308 | 3,240 |
| P/E ratio | 53.5 x | 60.9 x | 212 x |
| Yield | - | 1.3% | - |
| Capitalization / Revenue | 9.52 x | 7.99 x | 11.3 x |
| EV / Revenue | 8.61 x | 7.12 x | 11 x |
| EV / EBITDA | 36.5 x | 34.7 x | 62.1 x |
| EV / FCF | 54,915,356 x | -47,416,618 x | -20,293,981 x |
| FCF Yield | 0% | -0% | -0% |
| Price to Book | 4.59 x | 3.65 x | 4.8 x |
| Nbr of stocks (in thousands) | 111,867 | 111,867 | 111,867 |
| Reference price 2 | 27.30 | 23.14 | 29.72 |
| Announcement Date | 4/26/22 | 4/27/23 | 4/26/24 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 183.4 | 249.2 | 288.6 | 320.7 | 324 | 293.7 |
| EBITDA 1 | 31.42 | 58.07 | 67.1 | 75.67 | 66.43 | 52.19 |
| EBIT 1 | 22.3 | 47.13 | 52.14 | 52.1 | 38.23 | 20.81 |
| Operating Margin | 12.16% | 18.91% | 18.06% | 16.24% | 11.8% | 7.09% |
| Earnings before Tax (EBT) 1 | 22.93 | 48.34 | 60.19 | 61.01 | 49.06 | 16.81 |
| Net income 1 | 20.52 | 42.17 | 51.2 | 50.96 | 42.47 | 15.25 |
| Net margin | 11.19% | 16.92% | 17.74% | 15.89% | 13.11% | 5.19% |
| EPS 2 | 0.2700 | 0.5500 | 0.6100 | 0.5100 | 0.3800 | 0.1400 |
| Free Cash Flow | - | -109.2 | -71.08 | 50.26 | -48.67 | -159.7 |
| FCF margin | - | -43.84% | -24.63% | 15.67% | -15.02% | -54.37% |
| FCF Conversion (EBITDA) | - | - | - | 66.42% | - | - |
| FCF Conversion (Net income) | - | - | - | 98.62% | - | - |
| Dividend per Share | - | - | - | - | 0.3000 | - |
| Announcement Date | 4/19/21 | 4/19/21 | 4/19/21 | 4/26/22 | 4/27/23 | 4/26/24 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 37.9 | 36.1 | 5.54 | 294 | 281 | 84.5 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | -109 | -71.1 | 50.3 | -48.7 | -160 |
| ROE (net income / shareholders' equity) | - | 13.9% | 13.2% | 9.64% | 6.07% | 2.28% |
| ROA (Net income/ Total Assets) | - | 6.01% | 5.01% | 4.26% | 2.7% | 1.47% |
| Assets 1 | - | 701.2 | 1,022 | 1,196 | 1,573 | 1,038 |
| Book Value Per Share 2 | 3.050 | 4.760 | 4.940 | 5.950 | 6.340 | 6.190 |
| Cash Flow per Share 2 | 0.6900 | 0.9100 | 1.180 | 2.360 | 2.480 | 0.8400 |
| Capex 1 | 53.7 | 145 | 81.4 | 38 | 76.6 | 176 |
| Capex / Sales | 29.28% | 58.24% | 28.21% | 11.86% | 23.64% | 60.03% |
| Announcement Date | 4/19/21 | 4/19/21 | 4/19/21 | 4/26/22 | 4/27/23 | 4/26/24 |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +39.80% | 622M | |
| +25.62% | 140B | |
| +13.24% | 80.4B | |
| +1.27% | 70.54B | |
| +21.75% | 50.99B | |
| +40.01% | 44.17B | |
| +4.99% | 41.84B | |
| +45.32% | 31.4B | |
| +81.74% | 25.13B | |
| +14.76% | 22.66B |
- Stock Market
- Equities
- 688685 Stock
- Financials Jiangsu Maixinlin Aviation Science and Technology Corp.