Stock 300581 XI'AN CHENXI AVIATION TECHNOLOGY CORP., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Xi'an ChenXi Aviation Technology Corp., Ltd.

Equities

300581

CNE100002F10

Aerospace & Defense

End-of-day quote Shenzhen S.E.
Other stock markets
 06:00:00 2024-04-29 pm EDT 		5-day change 1st Jan Change
8 CNY -5.21% Intraday chart for Xi'an ChenXi Aviation Technology Corp., Ltd. -13.42% -18.62%
Apr. 23 Xi'an ChenXi Aviation Technology Corp., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 21 Xi'an ChenXi Aviation Technology Corp., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 2,085 2,647 7,738 7,754 5,669 5,408
Enterprise Value (EV) 1 1,861 2,513 7,659 7,670 5,325 5,175
P/E ratio 32.3 x 54.4 x 123 x 290 x 156 x 936 x
Yield 0.63% 0.37% - - - -
Capitalization / Revenue 12 x 11.1 x 28.6 x 34.6 x 24.3 x 23.2 x
EV / Revenue 10.7 x 10.5 x 28.3 x 34.2 x 22.8 x 22.2 x
EV / EBITDA 39.4 x 51.3 x 133 x 238 x 194 x 90.7 x
EV / FCF -86.6 x -26.3 x -124 x -914 x -1,178 x -58.2 x
FCF Yield -1.16% -3.81% -0.81% -0.11% -0.08% -1.72%
Price to Book 3.33 x 4 x 10.8 x 10.4 x 5.52 x 5.15 x
Nbr of stocks (in thousands) 525,586 525,586 525,586 525,586 550,110 550,110
Reference price 2 3.967 5.036 14.72 14.75 10.31 9.830
Announcement Date 4/24/19 4/22/20 4/26/21 4/7/22 4/26/23 4/21/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 174 238.7 270.8 224.2 233.1 233.4
EBITDA 1 47.19 48.98 57.41 32.19 27.43 57.09
EBIT 1 42.96 44.27 50.32 22.16 14.74 42.17
Operating Margin 24.69% 18.55% 18.58% 9.89% 6.32% 18.07%
Earnings before Tax (EBT) 1 77.34 55.44 69.64 28.87 38.61 7.042
Net income 1 64.59 48.6 62.96 26.72 35.68 5.754
Net margin 37.12% 20.36% 23.25% 11.92% 15.31% 2.47%
EPS 2 0.1229 0.0925 0.1198 0.0508 0.0661 0.0105
Free Cash Flow 1 -21.5 -95.72 -61.76 -8.394 -4.52 -88.85
FCF margin -12.36% -40.1% -22.81% -3.74% -1.94% -38.08%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share 2 0.0248 0.0186 - - - -
Announcement Date 4/24/19 4/22/20 4/26/21 4/7/22 4/26/23 4/21/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 Q1
Net sales -
EBITDA -
EBIT -
Operating Margin -
Earnings before Tax (EBT) -
Net income 1 6.402
Net margin -
EPS 2 0.0122
Dividend per Share -
Announcement Date 4/12/22
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 224 134 78.4 84.4 345 232
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -21.5 -95.7 -61.8 -8.39 -4.52 -88.9
ROE (net income / shareholders' equity) 10.9% 7.55% 9.14% 3.66% 4.02% 0.56%
ROA (Net income/ Total Assets) 3.67% 3.52% 3.7% 1.52% 0.83% 2.07%
Assets 1 1,758 1,382 1,704 1,762 4,278 277.5
Book Value Per Share 2 1.190 1.260 1.360 1.420 1.870 1.910
Cash Flow per Share 2 0.3700 0.2500 0.1500 0.1600 0.3700 0.4300
Capex 1 3.14 41.6 28.6 34.1 8.48 29.4
Capex / Sales 1.81% 17.43% 10.57% 15.2% 3.64% 12.6%
Announcement Date 4/24/19 4/22/20 4/26/21 4/7/22 4/26/23 4/21/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Aerospace & Defense Electronics

1st Jan change Capi.
XI'AN CHENXI AVIATION TECHNOLOGY CORP., LTD. Stock Xi'an ChenXi Aviation Technology Corp., Ltd.
-18.62% 608M
ASELSAN ELEKTRONIK SANAYI VE TICARET ANONIM SIRKETI Stock ASELSAN Elektronik Sanayi ve Ticaret Anonim Sirketi
+35.06% 8.55B
PARSONS CORPORATION Stock Parsons Corporation
+22.03% 8.31B
DATA PATTERNS (INDIA) LIMITED Stock Data Patterns (India) Limited
+59.57% 1.99B
INVISIO AB Stock Invisio AB
+24.49% 999M
SUN CREATE ELECTRONICS CO., LTD Stock Sun Create Electronics Co., Ltd
-7.11% 707M
TELLHOW SCI-TECH CO., LTD. Stock Tellhow Sci-Tech Co., Ltd.
-25.90% 583M
BEIJING AEROSPACE CHANGFENG CO.,LTD Stock Beijing Aerospace Changfeng Co.,Ltd
-19.96% 562M
GUANDIAN DEFENSE TECHNOLOGY CO.,LTD. Stock Guandian Defense Technology Co.,Ltd.
-17.53% 417M
PARAS DEFENCE AND SPACE TECHNOLOGIES LIMITED Stock Paras Defence and Space Technologies Limited
+1.04% 339M
Aerospace & Defense Electronics
  1. Stock Market
  2. Equities
  3. 300581 Stock
  4. Financials Xi'an ChenXi Aviation Technology Corp., Ltd.